[LPI] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
04-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -20.55%
YoY- 4.42%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 742,248 551,624 596,636 582,788 614,436 473,490 497,513 30.53%
PBT 149,440 121,766 115,852 114,118 141,392 110,482 100,254 30.45%
Tax -39,780 -33,996 -32,438 -32,040 -38,080 -32,354 -29,981 20.72%
NP 109,660 87,770 83,413 82,078 103,312 78,128 70,273 34.49%
-
NP to SH 109,660 87,770 83,413 82,078 103,312 78,128 70,273 34.49%
-
Tax Rate 26.62% 27.92% 28.00% 28.08% 26.93% 29.28% 29.91% -
Total Cost 632,588 463,854 513,222 500,710 511,124 395,362 427,240 29.87%
-
Net Worth 315,527 370,024 345,250 354,279 341,489 396,240 372,925 -10.53%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 151,446 55,070 82,656 - 144,834 46,026 -
Div Payout % - 172.55% 66.02% 100.70% - 185.38% 65.50% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 315,527 370,024 345,250 354,279 341,489 396,240 372,925 -10.53%
NOSH 137,694 137,678 137,676 137,760 137,970 137,937 138,079 -0.18%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 14.77% 15.91% 13.98% 14.08% 16.81% 16.50% 14.12% -
ROE 34.75% 23.72% 24.16% 23.17% 30.25% 19.72% 18.84% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 539.05 400.66 433.36 423.04 445.34 343.26 360.31 30.77%
EPS 79.64 63.75 60.59 59.58 74.88 56.64 50.89 34.75%
DPS 0.00 110.00 40.00 60.00 0.00 105.00 33.33 -
NAPS 2.2915 2.6876 2.5077 2.5717 2.4751 2.8726 2.7008 -10.36%
Adjusted Per Share Value based on latest NOSH - 137,780
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 186.32 138.47 149.76 146.29 154.23 118.85 124.88 30.53%
EPS 27.53 22.03 20.94 20.60 25.93 19.61 17.64 34.50%
DPS 0.00 38.02 13.82 20.75 0.00 36.36 11.55 -
NAPS 0.792 0.9288 0.8666 0.8893 0.8572 0.9946 0.9361 -10.53%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 11.20 12.10 11.30 11.30 9.85 9.35 8.30 -
P/RPS 2.08 3.02 2.61 2.67 2.21 2.72 2.30 -6.47%
P/EPS 14.06 18.98 18.65 18.97 13.15 16.51 16.31 -9.41%
EY 7.11 5.27 5.36 5.27 7.60 6.06 6.13 10.38%
DY 0.00 9.09 3.54 5.31 0.00 11.23 4.02 -
P/NAPS 4.89 4.50 4.51 4.39 3.98 3.25 3.07 36.35%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 09/04/08 14/01/08 09/10/07 04/07/07 05/04/07 03/01/07 05/10/06 -
Price 11.20 12.50 11.50 11.40 10.20 9.50 8.30 -
P/RPS 2.08 3.12 2.65 2.69 2.29 2.77 2.30 -6.47%
P/EPS 14.06 19.61 18.98 19.13 13.62 16.77 16.31 -9.41%
EY 7.11 5.10 5.27 5.23 7.34 5.96 6.13 10.38%
DY 0.00 8.80 3.48 5.26 0.00 11.05 4.02 -
P/NAPS 4.89 4.65 4.59 4.43 4.12 3.31 3.07 36.35%

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