[LBICAP] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -7.5%
YoY- -60.4%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 42,092 60,734 83,812 62,869 104,678 120,671 119,010 -15.89%
PBT 14,851 6,543 10,414 6,189 14,034 7,499 45,340 -16.96%
Tax -1,497 -1,742 -2,916 -2,151 -3,893 -3,985 -1,330 1.99%
NP 13,354 4,801 7,498 4,038 10,141 3,514 44,010 -18.01%
-
NP to SH 13,344 4,833 7,235 4,058 10,248 3,514 44,010 -18.02%
-
Tax Rate 10.08% 26.62% 28.00% 34.76% 27.74% 53.14% 2.93% -
Total Cost 28,738 55,933 76,314 58,831 94,537 117,157 75,000 -14.76%
-
Net Worth 74,263 63,208 61,045 57,592 56,069 45,217 32,073 15.01%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 1,938 4,970 3,129 3,150 3,097 - -
Div Payout % - 40.12% 68.71% 77.13% 30.74% 88.14% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 74,263 63,208 61,045 57,592 56,069 45,217 32,073 15.01%
NOSH 60,871 60,777 61,045 62,599 63,000 61,942 62,888 -0.54%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 31.73% 7.90% 8.95% 6.42% 9.69% 2.91% 36.98% -
ROE 17.97% 7.65% 11.85% 7.05% 18.28% 7.77% 137.22% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 69.15 99.93 137.29 100.43 166.16 194.81 189.24 -15.44%
EPS 21.92 7.95 11.85 6.48 16.27 5.67 69.98 -17.58%
DPS 0.00 3.19 8.14 5.00 5.00 5.00 0.00 -
NAPS 1.22 1.04 1.00 0.92 0.89 0.73 0.51 15.63%
Adjusted Per Share Value based on latest NOSH - 62,599
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 37.08 53.50 73.83 55.38 92.21 106.30 104.84 -15.89%
EPS 11.76 4.26 6.37 3.57 9.03 3.10 38.77 -18.02%
DPS 0.00 1.71 4.38 2.76 2.77 2.73 0.00 -
NAPS 0.6542 0.5568 0.5378 0.5073 0.4939 0.3983 0.2825 15.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.68 0.64 0.61 0.64 0.53 0.54 0.81 -
P/RPS 0.98 0.64 0.44 0.64 0.32 0.28 0.43 14.70%
P/EPS 3.10 8.05 5.15 9.87 3.26 9.52 1.16 17.79%
EY 32.24 12.43 19.43 10.13 30.69 10.51 86.40 -15.14%
DY 0.00 4.98 13.35 7.81 9.43 9.26 0.00 -
P/NAPS 0.56 0.62 0.61 0.70 0.60 0.74 1.59 -15.95%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 23/11/09 12/11/08 30/11/07 27/11/06 25/11/05 22/11/04 -
Price 0.70 0.65 0.53 0.65 0.63 0.55 0.78 -
P/RPS 1.01 0.65 0.39 0.65 0.38 0.28 0.41 16.20%
P/EPS 3.19 8.17 4.47 10.03 3.87 9.69 1.11 19.22%
EY 31.32 12.23 22.36 9.97 25.82 10.31 89.72 -16.08%
DY 0.00 4.91 15.36 7.69 7.94 9.09 0.00 -
P/NAPS 0.57 0.63 0.53 0.71 0.71 0.75 1.53 -15.16%

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