[LPI] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -8.97%
YoY- 16.9%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 453,148 439,188 376,856 381,244 375,664 386,760 341,548 20.76%
PBT 109,650 53,184 77,498 54,962 60,090 40,688 43,569 85.12%
Tax -31,230 -16,416 -21,997 -15,974 -17,260 -12,152 -8,272 142.65%
NP 78,420 36,768 55,501 38,988 42,830 28,536 35,297 70.34%
-
NP to SH 78,420 36,768 55,501 38,988 42,830 28,536 35,297 70.34%
-
Tax Rate 28.48% 30.87% 28.38% 29.06% 28.72% 29.87% 18.99% -
Total Cost 374,728 402,420 321,355 342,256 332,834 358,224 306,251 14.41%
-
Net Worth 358,988 327,722 343,957 313,217 303,627 288,270 291,143 15.00%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 53,971 - 74,331 - - - 29,781 48.69%
Div Payout % 68.82% - 133.93% - - - 84.37% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 358,988 327,722 343,957 313,217 303,627 288,270 291,143 15.00%
NOSH 134,927 134,582 123,886 123,483 123,145 122,788 119,125 8.66%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 17.31% 8.37% 14.73% 10.23% 11.40% 7.38% 10.33% -
ROE 21.84% 11.22% 16.14% 12.45% 14.11% 9.90% 12.12% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 335.84 326.33 304.20 308.74 305.06 314.98 286.71 11.13%
EPS 58.12 27.32 44.80 31.57 34.78 23.24 29.63 56.76%
DPS 40.00 0.00 60.00 0.00 0.00 0.00 25.00 36.83%
NAPS 2.6606 2.4351 2.7764 2.5365 2.4656 2.3477 2.444 5.82%
Adjusted Per Share Value based on latest NOSH - 123,438
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 113.75 110.24 94.60 95.70 94.30 97.08 85.73 20.76%
EPS 19.68 9.23 13.93 9.79 10.75 7.16 8.86 70.32%
DPS 13.55 0.00 18.66 0.00 0.00 0.00 7.48 48.65%
NAPS 0.9011 0.8226 0.8634 0.7862 0.7621 0.7236 0.7308 15.00%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 6.90 6.90 5.90 4.36 4.20 4.58 4.14 -
P/RPS 2.05 2.11 1.94 1.41 1.38 1.45 1.44 26.57%
P/EPS 11.87 25.26 13.17 13.81 12.08 19.71 13.97 -10.29%
EY 8.42 3.96 7.59 7.24 8.28 5.07 7.16 11.42%
DY 5.80 0.00 10.17 0.00 0.00 0.00 6.04 -2.66%
P/NAPS 2.59 2.83 2.13 1.72 1.70 1.95 1.69 32.96%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 06/07/05 28/04/05 14/01/05 26/10/04 29/07/04 29/04/04 19/01/04 -
Price 6.85 7.00 6.40 4.52 4.24 4.30 4.14 -
P/RPS 2.04 2.15 2.10 1.46 1.39 1.37 1.44 26.16%
P/EPS 11.79 25.62 14.29 14.32 12.19 18.50 13.97 -10.70%
EY 8.48 3.90 7.00 6.99 8.20 5.40 7.16 11.95%
DY 5.84 0.00 9.38 0.00 0.00 0.00 6.04 -2.22%
P/NAPS 2.57 2.87 2.31 1.78 1.72 1.83 1.69 32.27%

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