[LBICAP] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 286.35%
YoY- 143.8%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 12,645 32,065 30,004 46,378 24,361 33,018 33,125 -14.82%
PBT 2,742 3,416 5,746 3,752 -4,542 -509 631 27.72%
Tax -563 -896 -1,472 -1,488 -627 -1,315 -549 0.42%
NP 2,179 2,520 4,274 2,264 -5,169 -1,824 82 72.70%
-
NP to SH 2,191 2,520 4,274 2,264 -5,169 -1,824 82 72.86%
-
Tax Rate 20.53% 26.23% 25.62% 39.66% - - 87.00% -
Total Cost 10,466 29,545 25,730 44,114 29,530 34,842 33,043 -17.43%
-
Net Worth 57,592 56,069 45,217 32,073 17,458 97,446 111,015 -10.35%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 3,129 3,150 3,097 - - - - -
Div Payout % 142.86% 125.00% 72.46% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 57,592 56,069 45,217 32,073 17,458 97,446 111,015 -10.35%
NOSH 62,599 63,000 61,942 62,888 62,352 62,465 63,076 -0.12%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 17.23% 7.86% 14.24% 4.88% -21.22% -5.52% 0.25% -
ROE 3.80% 4.49% 9.45% 7.06% -29.61% -1.87% 0.07% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 20.20 50.90 48.44 73.75 39.07 52.86 52.52 -14.71%
EPS 3.50 4.00 6.90 3.60 -8.29 -2.92 0.13 73.07%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.73 0.51 0.28 1.56 1.76 -10.24%
Adjusted Per Share Value based on latest NOSH - 62,888
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 11.14 28.25 26.43 40.86 21.46 29.09 29.18 -14.82%
EPS 1.93 2.22 3.77 1.99 -4.55 -1.61 0.07 73.76%
DPS 2.76 2.77 2.73 0.00 0.00 0.00 0.00 -
NAPS 0.5073 0.4939 0.3983 0.2825 0.1538 0.8584 0.978 -10.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.64 0.53 0.54 0.81 1.02 0.74 0.81 -
P/RPS 3.17 1.04 1.11 1.10 2.61 1.40 1.54 12.78%
P/EPS 18.29 13.25 7.83 22.50 -12.30 -25.34 623.08 -44.44%
EY 5.47 7.55 12.78 4.44 -8.13 -3.95 0.16 80.10%
DY 7.81 9.43 9.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.74 1.59 3.64 0.47 0.46 7.24%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 27/11/06 25/11/05 22/11/04 08/01/04 21/11/02 13/11/01 -
Price 0.65 0.63 0.55 0.78 0.93 0.71 0.96 -
P/RPS 3.22 1.24 1.14 1.06 2.38 1.34 1.83 9.87%
P/EPS 18.57 15.75 7.97 21.67 -11.22 -24.32 738.46 -45.85%
EY 5.38 6.35 12.55 4.62 -8.91 -4.11 0.14 83.64%
DY 7.69 7.94 9.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.75 1.53 3.32 0.46 0.55 4.34%

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