[LBICAP] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -34.25%
YoY- 172.16%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 13,548 18,590 25,877 26,230 44,481 16,667 34,228 -14.30%
PBT 1,164 2,271 1,370 3,861 -2,831 36,365 -70,732 -
Tax -425 -708 -796 -1,158 -1,063 557 8,501 -
NP 739 1,563 574 2,703 -3,894 36,922 -62,231 -
-
NP to SH 773 1,520 574 2,810 -3,894 36,922 -62,231 -
-
Tax Rate 36.51% 31.18% 58.10% 29.99% - -1.53% - -
Total Cost 12,809 17,027 25,303 23,527 48,375 -20,255 96,459 -28.55%
-
Net Worth 65,060 57,140 54,848 47,593 26,378 28,065 35,560 10.58%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 1,938 3,139 - - - - - -
Div Payout % 250.83% 206.55% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 65,060 57,140 54,848 47,593 26,378 28,065 35,560 10.58%
NOSH 64,416 62,791 63,777 61,809 62,806 62,368 62,386 0.53%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.45% 8.41% 2.22% 10.30% -8.75% 221.53% -181.81% -
ROE 1.19% 2.66% 1.05% 5.90% -14.76% 131.56% -175.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 21.03 29.61 40.57 42.44 70.82 26.72 54.86 -14.75%
EPS 1.20 2.40 0.90 4.50 -6.20 59.20 -99.75 -
DPS 3.01 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.91 0.86 0.77 0.42 0.45 0.57 9.99%
Adjusted Per Share Value based on latest NOSH - 61,809
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 11.93 16.38 22.80 23.11 39.18 14.68 30.15 -14.30%
EPS 0.68 1.34 0.51 2.48 -3.43 32.53 -54.82 -
DPS 1.71 2.77 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5731 0.5034 0.4832 0.4193 0.2324 0.2472 0.3133 10.57%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.55 0.62 0.63 0.51 0.80 0.91 0.69 -
P/RPS 2.62 2.09 1.55 1.20 1.13 3.41 1.26 12.96%
P/EPS 45.83 25.61 70.00 11.22 -12.90 1.54 -0.69 -
EY 2.18 3.90 1.43 8.91 -7.75 65.05 -144.57 -
DY 5.47 8.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.68 0.73 0.66 1.90 2.02 1.21 -12.57%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 29/02/08 28/02/07 27/02/06 28/02/05 27/02/04 27/02/03 -
Price 0.75 0.63 0.80 0.54 0.61 0.88 0.66 -
P/RPS 3.57 2.13 1.97 1.27 0.86 3.29 1.20 19.90%
P/EPS 62.50 26.03 88.89 11.88 -9.84 1.49 -0.66 -
EY 1.60 3.84 1.13 8.42 -10.16 67.27 -151.14 -
DY 4.01 7.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.69 0.93 0.70 1.45 1.96 1.16 -7.21%

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