[LBICAP] YoY TTM 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- 20.32%
YoY- 162.35%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 62,869 104,678 120,671 119,010 129,142 126,009 113,671 -9.39%
PBT 6,189 14,034 7,499 45,340 -76,490 -25,671 -8,335 -
Tax -2,151 -3,893 -3,985 -1,330 5,903 -2,942 9,370 -
NP 4,038 10,141 3,514 44,010 -70,587 -28,613 1,035 25.45%
-
NP to SH 4,058 10,248 3,514 44,010 -70,587 -28,613 -9,707 -
-
Tax Rate 34.76% 27.74% 53.14% 2.93% - - - -
Total Cost 58,831 94,537 117,157 75,000 199,729 154,622 112,636 -10.25%
-
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 % 77.13% 30.74% 88.14% - - - - -
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 6.42% 9.69% 2.91% 36.98% -54.66% -22.71% 0.91% -
ROE 7.05% 18.28% 7.77% 137.22% -404.31% -29.36% -8.74% -
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 100.43 166.16 194.81 189.24 207.12 201.72 180.21 -9.28%
EPS 6.48 16.27 5.67 69.98 -113.21 -45.81 -15.39 -
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 55.38 92.21 106.30 104.84 113.76 111.00 100.14 -9.39%
EPS 3.57 9.03 3.10 38.77 -62.18 -25.21 -8.55 -
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 0.64 0.32 0.28 0.43 0.49 0.37 0.45 6.04%
P/EPS 9.87 3.26 9.52 1.16 -0.90 -1.62 -5.26 -
EY 10.13 30.69 10.51 86.40 -110.99 -61.90 -19.00 -
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 0.65 0.38 0.28 0.41 0.45 0.35 0.53 3.45%
P/EPS 10.03 3.87 9.69 1.11 -0.82 -1.55 -6.24 -
EY 9.97 25.82 10.31 89.72 -121.73 -64.52 -16.03 -
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