[LBICAP] YoY TTM Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	67,982	76,785	82,289	102,617	137,045	96,993	137,799	-11.09%
YoY %	-11.46%	-6.69%	-19.81%	-25.12%	41.29%	-29.61%	-	-
Horiz. %	49.33%	55.72%	59.72%	74.47%	99.45%	70.39%	100.00%	-
PBT	6,324	11,013	6,863	16,364	5,505	37,046	-72,457	-
YoY %	-42.58%	60.47%	-58.06%	197.26%	-85.14%	151.13%	-	-
Horiz. %	-8.73%	-15.20%	-9.47%	-22.58%	-7.60%	-51.13%	100.00%	-
Tax	-1,892	-2,774	-2,484	-4,469	-4,001	-469	5,215	-
YoY %	31.80%	-11.67%	44.42%	-11.70%	-753.09%	-108.99%	-	-
Horiz. %	-36.28%	-53.19%	-47.63%	-85.70%	-76.72%	-8.99%	100.00%	-
NP	4,432	8,239	4,379	11,895	1,504	36,577	-67,242	-
YoY %	-46.21%	88.15%	-63.19%	690.89%	-95.89%	154.40%	-	-
Horiz. %	-6.59%	-12.25%	-6.51%	-17.69%	-2.24%	-54.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,377	8,083	4,387	12,002	1,504	36,577	-67,242	-
YoY %	-45.85%	84.25%	-63.45%	698.01%	-95.89%	154.40%	-	-
Horiz. %	-6.51%	-12.02%	-6.52%	-17.85%	-2.24%	-54.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.92%	25.19%	36.19%	27.31%	72.68%	1.27%	-	-
YoY %	18.78%	-30.40%	32.52%	-62.42%	5,622.83%	0.00%	-	-
Horiz. %	2,355.91%	1,983.46%	2,849.61%	2,150.39%	5,722.83%	100.00%	-	-
Total Cost	63,550	68,546	77,910	90,722	135,541	60,416	205,041	-17.72%
YoY %	-7.29%	-12.02%	-14.12%	-33.07%	124.35%	-70.53%	-	-
Horiz. %	30.99%	33.43%	38.00%	44.25%	66.10%	29.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	65,706	59,882	54,974	53,092	41,006	31,904	18,731	23.24%
YoY %	9.73%	8.93%	3.54%	29.47%	28.53%	70.33%	-	-
Horiz. %	350.79%	319.69%	293.49%	283.44%	218.92%	170.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	3,763	6,269	3,150	3,097	-	-	-	-
YoY %	-39.97%	99.02%	1.71%	0.00%	-	-	-	-
Horiz. %	121.50%	202.42%	101.71%	100.00%	-	-	-	-
Div Payout %	85.99%	77.57%	71.80%	25.80%	-	-	-	-
YoY %	10.85%	8.04%	178.29%	0.00%	-	-	-	-
Horiz. %	333.29%	300.66%	278.29%	100.00%	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	65,706	59,882	54,974	53,092	41,006	31,904	18,731	23.24%
YoY %	9.73%	8.93%	3.54%	29.47%	28.53%	70.33%	-	-
Horiz. %	350.79%	319.69%	293.49%	283.44%	218.92%	170.33%	100.00%	-
NOSH	63,793	61,104	62,470	63,205	62,131	65,111	62,437	0.35%
YoY %	4.40%	-2.19%	-1.16%	1.73%	-4.58%	4.28%	-	-
Horiz. %	102.17%	97.87%	100.05%	101.23%	99.51%	104.28%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	6.52%	10.73%	5.32%	11.59%	1.10%	37.71%	-48.80%	-
YoY %	-39.24%	101.69%	-54.10%	953.64%	-97.08%	177.27%	-	-
Horiz. %	-13.36%	-21.99%	-10.90%	-23.75%	-2.25%	-77.27%	100.00%	-
ROE	6.66%	13.50%	7.98%	22.61%	3.67%	114.65%	-358.98%	-
YoY %	-50.67%	69.17%	-64.71%	516.08%	-96.80%	131.94%	-	-
Horiz. %	-1.86%	-3.76%	-2.22%	-6.30%	-1.02%	-31.94%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	106.57	125.66	131.72	162.35	220.57	148.97	220.70	-11.41%
YoY %	-15.19%	-4.60%	-18.87%	-26.40%	48.06%	-32.50%	-	-
Horiz. %	48.29%	56.94%	59.68%	73.56%	99.94%	67.50%	100.00%	-
EPS	6.86	13.23	7.02	18.99	2.42	56.18	-107.70	-
YoY %	-48.15%	88.46%	-63.03%	684.71%	-95.69%	152.16%	-	-
Horiz. %	-6.37%	-12.28%	-6.52%	-17.63%	-2.25%	-52.16%	100.00%	-
DPS	5.90	10.26	5.04	4.90	0.00	0.00	0.00	-
YoY %	-42.50%	103.57%	2.86%	0.00%	0.00%	0.00%	-	-
Horiz. %	120.41%	209.39%	102.86%	100.00%	-	-	-	-
NAPS	1.03	0.98	0.88	0.84	0.66	0.49	0.30	22.80%
YoY %	5.10%	11.36%	4.76%	27.27%	34.69%	63.33%	-	-
Horiz. %	343.33%	326.67%	293.33%	280.00%	220.00%	163.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 63,205
RPS	59.89	67.64	72.49	90.40	120.73	85.44	121.39	-11.09%
YoY %	-11.46%	-6.69%	-19.81%	-25.12%	41.30%	-29.62%	-	-
Horiz. %	49.34%	55.72%	59.72%	74.47%	99.46%	70.38%	100.00%	-
EPS	3.86	7.12	3.86	10.57	1.32	32.22	-59.24	-
YoY %	-45.79%	84.46%	-63.48%	700.76%	-95.90%	154.39%	-	-
Horiz. %	-6.52%	-12.02%	-6.52%	-17.84%	-2.23%	-54.39%	100.00%	-
DPS	3.32	5.52	2.77	2.73	0.00	0.00	0.00	-
YoY %	-39.86%	99.28%	1.47%	0.00%	0.00%	0.00%	-	-
Horiz. %	121.61%	202.20%	101.47%	100.00%	-	-	-	-
NAPS	0.5788	0.5275	0.4843	0.4677	0.3612	0.2811	0.165	23.24%
YoY %	9.73%	8.92%	3.55%	29.49%	28.50%	70.36%	-	-
Horiz. %	350.79%	319.70%	293.52%	283.45%	218.91%	170.36%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.60	0.62	0.71	0.54	0.48	0.80	0.88	-
P/RPS	0.56	0.49	0.54	0.33	0.22	0.54	0.40	5.76%
YoY %	14.29%	-9.26%	63.64%	50.00%	-59.26%	35.00%	-	-
Horiz. %	140.00%	122.50%	135.00%	82.50%	55.00%	135.00%	100.00%	-
P/EPS	8.74	4.69	10.11	2.84	19.83	1.42	-0.82	-
YoY %	86.35%	-53.61%	255.99%	-85.68%	1,296.48%	273.17%	-	-
Horiz. %	-1,065.85%	-571.95%	-1,232.93%	-346.34%	-2,418.29%	-173.17%	100.00%	-
EY	11.44	21.34	9.89	35.16	5.04	70.22	-122.38	-
YoY %	-46.39%	115.77%	-71.87%	597.62%	-92.82%	157.38%	-	-
Horiz. %	-9.35%	-17.44%	-8.08%	-28.73%	-4.12%	-57.38%	100.00%	-
DY	9.83	16.55	7.10	9.07	0.00	0.00	0.00	-
YoY %	-40.60%	133.10%	-21.72%	0.00%	0.00%	0.00%	-	-
Horiz. %	108.38%	182.47%	78.28%	100.00%	-	-	-	-
P/NAPS	0.58	0.63	0.81	0.64	0.73	1.63	2.93	-23.63%
YoY %	-7.94%	-22.22%	26.56%	-12.33%	-55.21%	-44.37%	-	-
Horiz. %	19.80%	21.50%	27.65%	21.84%	24.91%	55.63%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	24/08/09	14/08/08	28/08/07	28/08/06	26/08/05	26/08/04	29/08/03	-
Price	0.60	0.66	0.69	0.55	0.55	0.78	1.00	-
P/RPS	0.56	0.53	0.52	0.34	0.25	0.52	0.45	3.70%
YoY %	5.66%	1.92%	52.94%	36.00%	-51.92%	15.56%	-	-
Horiz. %	124.44%	117.78%	115.56%	75.56%	55.56%	115.56%	100.00%	-
P/EPS	8.74	4.99	9.83	2.90	22.72	1.39	-0.93	-
YoY %	75.15%	-49.24%	238.97%	-87.24%	1,534.53%	249.46%	-	-
Horiz. %	-939.78%	-536.56%	-1,056.99%	-311.83%	-2,443.01%	-149.46%	100.00%	-
EY	11.44	20.04	10.18	34.52	4.40	72.02	-107.70	-
YoY %	-42.91%	96.86%	-70.51%	684.55%	-93.89%	166.87%	-	-
Horiz. %	-10.62%	-18.61%	-9.45%	-32.05%	-4.09%	-66.87%	100.00%	-
DY	9.83	15.55	7.31	8.91	0.00	0.00	0.00	-
YoY %	-36.78%	112.72%	-17.96%	0.00%	0.00%	0.00%	-	-
Horiz. %	110.33%	174.52%	82.04%	100.00%	-	-	-	-
P/NAPS	0.58	0.67	0.78	0.65	0.83	1.59	3.33	-25.24%
YoY %	-13.43%	-14.10%	20.00%	-21.69%	-47.80%	-52.25%	-	-
Horiz. %	17.42%	20.12%	23.42%	19.52%	24.92%	47.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos