[LBICAP] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 190.78%
YoY- 219.91%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 78,770 55,582 104,325 102,420 146,824 111,581 126,909 -7.63%
PBT 9,307 7,090 11,543 14,191 6,144 30,607 -62,148 -
Tax -2,633 -2,063 -3,531 -4,080 -2,950 -2,041 3,716 -
NP 6,674 5,027 8,012 10,111 3,194 28,566 -58,432 -
-
NP to SH 6,488 5,004 8,012 10,218 3,194 28,566 -58,432 -
-
Tax Rate 28.29% 29.10% 30.59% 28.75% 48.01% 6.67% - -
Total Cost 72,096 50,555 96,313 92,309 143,630 83,015 185,341 -14.54%
-
Net Worth 65,060 57,140 54,848 47,593 26,378 28,065 35,560 10.58%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 3,763 6,269 3,150 3,097 - - - -
Div Payout % 58.01% 125.29% 39.32% 30.31% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 65,060 57,140 54,848 47,593 26,378 28,065 35,560 10.58%
NOSH 64,416 62,791 63,777 61,809 62,806 62,368 62,386 0.53%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 8.47% 9.04% 7.68% 9.87% 2.18% 25.60% -46.04% -
ROE 9.97% 8.76% 14.61% 21.47% 12.11% 101.78% -164.32% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 122.28 88.52 163.58 165.70 233.77 178.91 203.42 -8.12%
EPS 10.07 7.97 12.56 16.53 5.09 45.80 -93.66 -
DPS 5.84 9.98 5.00 5.01 0.00 0.00 0.00 -
NAPS 1.01 0.91 0.86 0.77 0.42 0.45 0.57 9.99%
Adjusted Per Share Value based on latest NOSH - 61,809
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 69.39 48.96 91.90 90.22 129.34 98.29 111.80 -7.63%
EPS 5.72 4.41 7.06 9.00 2.81 25.16 -51.47 -
DPS 3.32 5.52 2.77 2.73 0.00 0.00 0.00 -
NAPS 0.5731 0.5034 0.4832 0.4193 0.2324 0.2472 0.3133 10.57%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.55 0.62 0.63 0.51 0.80 0.91 0.69 -
P/RPS 0.45 0.70 0.39 0.31 0.34 0.51 0.34 4.77%
P/EPS 5.46 7.78 5.01 3.09 15.73 1.99 -0.74 -
EY 18.31 12.85 19.94 32.41 6.36 50.33 -135.74 -
DY 10.62 16.10 7.94 9.82 0.00 0.00 0.00 -
P/NAPS 0.54 0.68 0.73 0.66 1.90 2.02 1.21 -12.57%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 29/02/08 28/02/07 27/02/06 28/02/05 27/02/04 27/02/03 -
Price 0.75 0.63 0.80 0.54 0.61 0.88 0.66 -
P/RPS 0.61 0.71 0.49 0.33 0.26 0.49 0.32 11.34%
P/EPS 7.45 7.91 6.37 3.27 11.99 1.92 -0.70 -
EY 13.43 12.65 15.70 30.61 8.34 52.05 -141.91 -
DY 7.79 15.85 6.25 9.28 0.00 0.00 0.00 -
P/NAPS 0.74 0.69 0.93 0.70 1.45 1.96 1.16 -7.21%

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