[LBICAP] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 17.26%
YoY- -41.04%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 12,424 19,672 12,645 32,065 30,004 46,378 24,361 -10.60%
PBT 2,362 2,143 2,742 3,416 5,746 3,752 -4,542 -
Tax -555 -705 -563 -896 -1,472 -1,488 -627 -2.01%
NP 1,807 1,438 2,179 2,520 4,274 2,264 -5,169 -
-
NP to SH 1,799 1,343 2,191 2,520 4,274 2,264 -5,169 -
-
Tax Rate 23.50% 32.90% 20.53% 26.23% 25.62% 39.66% - -
Total Cost 10,617 18,234 10,466 29,545 25,730 44,114 29,530 -15.66%
-
Net Worth 63,208 61,045 57,592 56,069 45,217 32,073 17,458 23.89%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 1,831 3,129 3,150 3,097 - - -
Div Payout % - 136.36% 142.86% 125.00% 72.46% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 63,208 61,045 57,592 56,069 45,217 32,073 17,458 23.89%
NOSH 60,777 61,045 62,599 63,000 61,942 62,888 62,352 -0.42%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 14.54% 7.31% 17.23% 7.86% 14.24% 4.88% -21.22% -
ROE 2.85% 2.20% 3.80% 4.49% 9.45% 7.06% -29.61% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 20.44 32.23 20.20 50.90 48.44 73.75 39.07 -10.22%
EPS 2.96 4.80 3.50 4.00 6.90 3.60 -8.29 -
DPS 0.00 3.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.04 1.00 0.92 0.89 0.73 0.51 0.28 24.42%
Adjusted Per Share Value based on latest NOSH - 63,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 10.81 17.12 11.00 27.90 26.11 40.36 21.20 -10.60%
EPS 1.57 1.17 1.91 2.19 3.72 1.97 -4.50 -
DPS 0.00 1.59 2.72 2.74 2.70 0.00 0.00 -
NAPS 0.5501 0.5313 0.5012 0.488 0.3935 0.2791 0.1519 23.89%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.64 0.61 0.64 0.53 0.54 0.81 1.02 -
P/RPS 3.13 1.89 3.17 1.04 1.11 1.10 2.61 3.07%
P/EPS 21.62 27.73 18.29 13.25 7.83 22.50 -12.30 -
EY 4.63 3.61 5.47 7.55 12.78 4.44 -8.13 -
DY 0.00 4.92 7.81 9.43 9.26 0.00 0.00 -
P/NAPS 0.62 0.61 0.70 0.60 0.74 1.59 3.64 -25.52%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 12/11/08 30/11/07 27/11/06 25/11/05 22/11/04 08/01/04 -
Price 0.65 0.53 0.65 0.63 0.55 0.78 0.93 -
P/RPS 3.18 1.64 3.22 1.24 1.14 1.06 2.38 4.94%
P/EPS 21.96 24.09 18.57 15.75 7.97 21.67 -11.22 -
EY 4.55 4.15 5.38 6.35 12.55 4.62 -8.91 -
DY 0.00 5.66 7.69 7.94 9.09 0.00 0.00 -
P/NAPS 0.63 0.53 0.71 0.71 0.75 1.53 3.32 -24.17%

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