[LBICAP] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 139.89%
YoY- -49.46%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 30,430 47,186 65,222 36,992 78,447 76,230 102,342 -18.29%
PBT 14,160 5,380 8,143 5,094 10,172 10,326 8,975 7.89%
Tax -1,000 -1,317 -2,208 -1,355 -2,734 -2,744 -1,890 -10.06%
NP 13,160 4,063 5,935 3,739 7,438 7,582 7,085 10.86%
-
NP to SH 13,110 4,060 5,715 3,759 7,438 7,408 7,085 10.79%
-
Tax Rate 7.06% 24.48% 27.12% 26.60% 26.88% 26.57% 21.06% -
Total Cost 17,270 43,123 59,287 33,253 71,009 68,648 95,257 -24.75%
-
Net Worth 74,012 63,020 61,451 57,638 55,628 45,444 31,696 15.17%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 3,132 3,125 3,112 - -
Div Payout % - - - 83.33% 42.02% 42.02% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 74,012 63,020 61,451 57,638 55,628 45,444 31,696 15.17%
NOSH 60,666 60,597 61,451 62,650 62,504 62,252 62,149 -0.40%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 43.25% 8.61% 9.10% 10.11% 9.48% 9.95% 6.92% -
ROE 17.71% 6.44% 9.30% 6.52% 13.37% 16.30% 22.35% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 50.16 77.87 106.14 59.05 125.51 122.45 164.67 -17.96%
EPS 21.61 6.70 9.30 6.00 11.90 11.90 11.40 11.24%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 1.22 1.04 1.00 0.92 0.89 0.73 0.51 15.63%
Adjusted Per Share Value based on latest NOSH - 62,599
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 26.48 41.06 56.76 32.19 68.27 66.34 89.06 -18.29%
EPS 11.41 3.53 4.97 3.27 6.47 6.45 6.17 10.78%
DPS 0.00 0.00 0.00 2.73 2.72 2.71 0.00 -
NAPS 0.6441 0.5484 0.5348 0.5016 0.4841 0.3955 0.2758 15.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.68 0.64 0.61 0.64 0.53 0.54 0.81 -
P/RPS 1.36 0.82 0.57 1.08 0.42 0.44 0.49 18.53%
P/EPS 3.15 9.55 6.56 10.67 4.45 4.54 7.11 -12.68%
EY 31.78 10.47 15.25 9.38 22.45 22.04 14.07 14.53%
DY 0.00 0.00 0.00 7.81 9.43 9.26 0.00 -
P/NAPS 0.56 0.62 0.61 0.70 0.60 0.74 1.59 -15.95%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 23/11/09 12/11/08 30/11/07 27/11/06 25/11/05 22/11/04 -
Price 0.70 0.65 0.53 0.65 0.63 0.55 0.78 -
P/RPS 1.40 0.83 0.50 1.10 0.50 0.45 0.47 19.94%
P/EPS 3.24 9.70 5.70 10.83 5.29 4.62 6.84 -11.70%
EY 30.87 10.31 17.55 9.23 18.89 21.64 14.62 13.25%
DY 0.00 0.00 0.00 7.69 7.94 9.09 0.00 -
P/NAPS 0.57 0.63 0.53 0.71 0.71 0.75 1.53 -15.16%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment