[LBICAP] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -19.86%
YoY- -63.45%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 43,982 67,982 76,785 82,289 102,617 137,045 96,993 -12.34%
PBT 15,516 6,324 11,013 6,863 16,364 5,505 37,046 -13.49%
Tax -1,713 -1,892 -2,774 -2,484 -4,469 -4,001 -469 24.08%
NP 13,803 4,432 8,239 4,379 11,895 1,504 36,577 -14.98%
-
NP to SH 13,816 4,377 8,083 4,387 12,002 1,504 36,577 -14.97%
-
Tax Rate 11.04% 29.92% 25.19% 36.19% 27.31% 72.68% 1.27% -
Total Cost 30,179 63,550 68,546 77,910 90,722 135,541 60,416 -10.91%
-
Net Worth 76,563 65,706 59,882 54,974 53,092 41,006 31,904 15.70%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 3,763 6,269 3,150 3,097 - - -
Div Payout % - 85.99% 77.57% 71.80% 25.80% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 76,563 65,706 59,882 54,974 53,092 41,006 31,904 15.70%
NOSH 62,246 63,793 61,104 62,470 63,205 62,131 65,111 -0.74%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 31.38% 6.52% 10.73% 5.32% 11.59% 1.10% 37.71% -
ROE 18.05% 6.66% 13.50% 7.98% 22.61% 3.67% 114.65% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 70.66 106.57 125.66 131.72 162.35 220.57 148.97 -11.68%
EPS 22.20 6.86 13.23 7.02 18.99 2.42 56.18 -14.33%
DPS 0.00 5.90 10.26 5.04 4.90 0.00 0.00 -
NAPS 1.23 1.03 0.98 0.88 0.84 0.66 0.49 16.57%
Adjusted Per Share Value based on latest NOSH - 62,470
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 38.74 59.89 67.64 72.49 90.40 120.73 85.44 -12.34%
EPS 12.17 3.86 7.12 3.86 10.57 1.32 32.22 -14.97%
DPS 0.00 3.32 5.52 2.77 2.73 0.00 0.00 -
NAPS 0.6745 0.5788 0.5275 0.4843 0.4677 0.3612 0.2811 15.69%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.68 0.60 0.62 0.71 0.54 0.48 0.80 -
P/RPS 0.96 0.56 0.49 0.54 0.33 0.22 0.54 10.05%
P/EPS 3.06 8.74 4.69 10.11 2.84 19.83 1.42 13.64%
EY 32.64 11.44 21.34 9.89 35.16 5.04 70.22 -11.98%
DY 0.00 9.83 16.55 7.10 9.07 0.00 0.00 -
P/NAPS 0.55 0.58 0.63 0.81 0.64 0.73 1.63 -16.55%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 24/08/09 14/08/08 28/08/07 28/08/06 26/08/05 26/08/04 -
Price 0.71 0.60 0.66 0.69 0.55 0.55 0.78 -
P/RPS 1.00 0.56 0.53 0.52 0.34 0.25 0.52 11.50%
P/EPS 3.20 8.74 4.99 9.83 2.90 22.72 1.39 14.90%
EY 31.26 11.44 20.04 10.18 34.52 4.40 72.02 -12.98%
DY 0.00 9.83 15.55 7.31 8.91 0.00 0.00 -
P/NAPS 0.58 0.58 0.67 0.78 0.65 0.83 1.59 -15.46%

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