[LBICAP] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -104.21%
YoY- -86.23%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 102,420 146,824 111,581 126,909 126,883 112,412 91,172 -0.12%
PBT 14,191 6,144 30,607 -62,148 -31,407 -30,144 -10,793 -
Tax -4,080 -2,950 -2,041 3,716 30 30,372 12,435 -
NP 10,111 3,194 28,566 -58,432 -31,377 228 1,642 -1.91%
-
NP to SH 10,218 3,194 28,566 -58,432 -31,377 -25,470 -8,215 -
-
Tax Rate 28.75% 48.01% 6.67% - - - - -
Total Cost 92,309 143,630 83,015 185,341 158,260 112,184 89,530 -0.03%
-
Net Worth 47,593 26,378 28,065 35,560 109,165 106,671 133,524 1.10%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 3,097 - - - - - - -100.00%
Div Payout % 30.31% - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 47,593 26,378 28,065 35,560 109,165 106,671 133,524 1.10%
NOSH 61,809 62,806 62,368 62,386 62,380 62,380 62,104 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 9.87% 2.18% 25.60% -46.04% -24.73% 0.20% 1.80% -
ROE 21.47% 12.11% 101.78% -164.32% -28.74% -23.88% -6.15% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 165.70 233.77 178.91 203.42 203.40 180.20 146.80 -0.12%
EPS 16.53 5.09 45.80 -93.66 -50.30 -40.83 -13.23 -
DPS 5.01 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.77 0.42 0.45 0.57 1.75 1.71 2.15 1.09%
Adjusted Per Share Value based on latest NOSH - 62,386
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 90.22 129.34 98.29 111.80 111.77 99.03 80.32 -0.12%
EPS 9.00 2.81 25.16 -51.47 -27.64 -22.44 -7.24 -
DPS 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.4193 0.2324 0.2472 0.3133 0.9617 0.9397 1.1763 1.10%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.51 0.80 0.91 0.69 0.99 0.92 0.00 -
P/RPS 0.31 0.34 0.51 0.34 0.49 0.51 0.00 -100.00%
P/EPS 3.09 15.73 1.99 -0.74 -1.97 -2.25 0.00 -100.00%
EY 32.41 6.36 50.33 -135.74 -50.81 -44.38 0.00 -100.00%
DY 9.82 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.66 1.90 2.02 1.21 0.57 0.54 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 27/02/04 27/02/03 27/02/02 28/02/01 - -
Price 0.54 0.61 0.88 0.66 0.95 0.83 0.00 -
P/RPS 0.33 0.26 0.49 0.32 0.47 0.46 0.00 -100.00%
P/EPS 3.27 11.99 1.92 -0.70 -1.89 -2.03 0.00 -100.00%
EY 30.61 8.34 52.05 -141.91 -52.95 -49.19 0.00 -100.00%
DY 9.28 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.70 1.45 1.96 1.16 0.54 0.49 0.00 -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
Post a Comment