[LPI] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -2.72%
YoY- 95.66%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 494,336 555,628 434,763 459,498 453,148 439,188 376,856 19.88%
PBT 110,458 134,612 103,560 105,949 109,650 53,184 77,498 26.73%
Tax -31,854 -38,204 -28,857 -29,664 -31,230 -16,416 -21,997 28.08%
NP 78,604 96,408 74,703 76,285 78,420 36,768 55,501 26.19%
-
NP to SH 78,604 96,408 74,703 76,285 78,420 36,768 55,501 26.19%
-
Tax Rate 28.84% 28.38% 27.87% 28.00% 28.48% 30.87% 28.38% -
Total Cost 415,732 459,220 360,060 383,213 374,728 402,420 321,355 18.78%
-
Net Worth 384,195 365,922 383,113 361,352 358,988 327,722 343,957 7.67%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 69,047 - 94,903 - 53,971 - 74,331 -4.81%
Div Payout % 87.84% - 127.04% - 68.82% - 133.93% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 384,195 365,922 383,113 361,352 358,988 327,722 343,957 7.67%
NOSH 138,095 138,120 135,577 135,449 134,927 134,582 123,886 7.52%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.90% 17.35% 17.18% 16.60% 17.31% 8.37% 14.73% -
ROE 20.46% 26.35% 19.50% 21.11% 21.84% 11.22% 16.14% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 357.97 402.28 320.68 339.24 335.84 326.33 304.20 11.49%
EPS 56.92 69.80 55.10 56.32 58.12 27.32 44.80 17.35%
DPS 50.00 0.00 70.00 0.00 40.00 0.00 60.00 -11.47%
NAPS 2.7821 2.6493 2.8258 2.6678 2.6606 2.4351 2.7764 0.13%
Adjusted Per Share Value based on latest NOSH - 135,470
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 124.09 139.47 109.13 115.34 113.75 110.24 94.60 19.88%
EPS 19.73 24.20 18.75 19.15 19.68 9.23 13.93 26.20%
DPS 17.33 0.00 23.82 0.00 13.55 0.00 18.66 -4.82%
NAPS 0.9644 0.9185 0.9617 0.907 0.9011 0.8226 0.8634 7.67%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 7.45 7.20 8.30 8.40 6.90 6.90 5.90 -
P/RPS 2.08 1.79 2.59 2.48 2.05 2.11 1.94 4.76%
P/EPS 13.09 10.32 15.06 14.91 11.87 25.26 13.17 -0.40%
EY 7.64 9.69 6.64 6.70 8.42 3.96 7.59 0.43%
DY 6.71 0.00 8.43 0.00 5.80 0.00 10.17 -24.26%
P/NAPS 2.68 2.72 2.94 3.15 2.59 2.83 2.13 16.59%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 06/07/06 06/04/06 06/01/06 07/10/05 06/07/05 28/04/05 14/01/05 -
Price 7.65 7.20 8.35 7.95 6.85 7.00 6.40 -
P/RPS 2.14 1.79 2.60 2.34 2.04 2.15 2.10 1.26%
P/EPS 13.44 10.32 15.15 14.12 11.79 25.62 14.29 -4.01%
EY 7.44 9.69 6.60 7.08 8.48 3.90 7.00 4.15%
DY 6.54 0.00 8.38 0.00 5.84 0.00 9.38 -21.42%
P/NAPS 2.75 2.72 2.95 2.98 2.57 2.87 2.31 12.36%

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