[LPI] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 113.28%
YoY- 83.1%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 555,628 434,763 459,498 453,148 439,188 376,856 381,244 28.57%
PBT 134,612 103,560 105,949 109,650 53,184 77,498 54,962 81.79%
Tax -38,204 -28,857 -29,664 -31,230 -16,416 -21,997 -15,974 78.93%
NP 96,408 74,703 76,285 78,420 36,768 55,501 38,988 82.96%
-
NP to SH 96,408 74,703 76,285 78,420 36,768 55,501 38,988 82.96%
-
Tax Rate 28.38% 27.87% 28.00% 28.48% 30.87% 28.38% 29.06% -
Total Cost 459,220 360,060 383,213 374,728 402,420 321,355 342,256 21.67%
-
Net Worth 365,922 383,113 361,352 358,988 327,722 343,957 313,217 10.93%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 94,903 - 53,971 - 74,331 - -
Div Payout % - 127.04% - 68.82% - 133.93% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 365,922 383,113 361,352 358,988 327,722 343,957 313,217 10.93%
NOSH 138,120 135,577 135,449 134,927 134,582 123,886 123,483 7.76%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 17.35% 17.18% 16.60% 17.31% 8.37% 14.73% 10.23% -
ROE 26.35% 19.50% 21.11% 21.84% 11.22% 16.14% 12.45% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 402.28 320.68 339.24 335.84 326.33 304.20 308.74 19.31%
EPS 69.80 55.10 56.32 58.12 27.32 44.80 31.57 69.79%
DPS 0.00 70.00 0.00 40.00 0.00 60.00 0.00 -
NAPS 2.6493 2.8258 2.6678 2.6606 2.4351 2.7764 2.5365 2.94%
Adjusted Per Share Value based on latest NOSH - 134,912
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 139.47 109.13 115.34 113.75 110.24 94.60 95.70 28.57%
EPS 24.20 18.75 19.15 19.68 9.23 13.93 9.79 82.92%
DPS 0.00 23.82 0.00 13.55 0.00 18.66 0.00 -
NAPS 0.9185 0.9617 0.907 0.9011 0.8226 0.8634 0.7862 10.93%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 7.20 8.30 8.40 6.90 6.90 5.90 4.36 -
P/RPS 1.79 2.59 2.48 2.05 2.11 1.94 1.41 17.26%
P/EPS 10.32 15.06 14.91 11.87 25.26 13.17 13.81 -17.66%
EY 9.69 6.64 6.70 8.42 3.96 7.59 7.24 21.46%
DY 0.00 8.43 0.00 5.80 0.00 10.17 0.00 -
P/NAPS 2.72 2.94 3.15 2.59 2.83 2.13 1.72 35.77%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 06/04/06 06/01/06 07/10/05 06/07/05 28/04/05 14/01/05 26/10/04 -
Price 7.20 8.35 7.95 6.85 7.00 6.40 4.52 -
P/RPS 1.79 2.60 2.34 2.04 2.15 2.10 1.46 14.56%
P/EPS 10.32 15.15 14.12 11.79 25.62 14.29 14.32 -19.63%
EY 9.69 6.60 7.08 8.48 3.90 7.00 6.99 24.35%
DY 0.00 8.38 0.00 5.84 0.00 9.38 0.00 -
P/NAPS 2.72 2.95 2.98 2.57 2.87 2.31 1.78 32.70%

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