[LBICAP] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -108.48%
YoY- -100.82%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 64,384 93,534 101,144 149,241 94,887 133,051 128,040 -10.81%
PBT 8,722 8,270 16,528 3,505 33,512 -65,656 -28,230 -
Tax -2,444 -2,800 -4,421 -3,776 -262 4,658 -1,878 4.48%
NP 6,278 5,470 12,107 -271 33,250 -60,998 -30,108 -
-
NP to SH 6,212 5,474 12,214 -271 33,250 -60,998 -30,108 -
-
Tax Rate 28.02% 33.86% 26.75% 107.73% 0.78% - - -
Total Cost 58,106 88,064 89,037 149,512 61,637 194,049 158,148 -15.35%
-
Net Worth 58,185 49,664 50,974 0 29,292 21,985 62,352 -1.14%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 6,269 3,150 3,097 - - - - -
Div Payout % 100.93% 57.54% 25.36% - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 58,185 49,664 50,974 0 29,292 21,985 62,352 -1.14%
NOSH 62,565 57,749 62,931 64,416 62,323 62,816 62,352 0.05%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 9.75% 5.85% 11.97% -0.18% 35.04% -45.85% -23.51% -
ROE 10.68% 11.02% 23.96% 0.00% 113.51% -277.44% -48.29% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 102.91 161.96 160.72 231.68 152.25 211.81 205.35 -10.86%
EPS 9.93 9.48 19.41 -0.42 53.35 -97.10 -48.29 -
DPS 10.00 5.45 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.86 0.81 0.00 0.47 0.35 1.00 -1.20%
Adjusted Per Share Value based on latest NOSH - 64,416
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 56.72 82.40 89.10 131.47 83.59 117.21 112.79 -10.81%
EPS 5.47 4.82 10.76 -0.24 29.29 -53.73 -26.52 -
DPS 5.52 2.77 2.73 0.00 0.00 0.00 0.00 -
NAPS 0.5126 0.4375 0.449 0.00 0.258 0.1937 0.5493 -1.14%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.63 0.75 0.53 0.60 0.83 0.55 0.94 -
P/RPS 0.61 0.46 0.33 0.26 0.55 0.26 0.46 4.81%
P/EPS 6.35 7.91 2.73 -142.62 1.56 -0.57 -1.95 -
EY 15.76 12.64 36.62 -0.70 64.28 -176.55 -51.37 -
DY 15.87 7.27 9.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.87 0.65 0.00 1.77 1.57 0.94 -5.24%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 16/05/08 28/05/07 26/05/06 27/05/05 26/05/04 26/05/03 31/05/02 -
Price 0.57 0.68 0.54 0.48 0.75 0.70 1.02 -
P/RPS 0.55 0.42 0.34 0.21 0.49 0.33 0.50 1.59%
P/EPS 5.74 7.17 2.78 -114.10 1.41 -0.72 -2.11 -
EY 17.42 13.94 35.94 -0.88 71.13 -138.72 -47.34 -
DY 17.54 8.02 9.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.79 0.67 0.00 1.60 2.00 1.02 -8.20%

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