[LPI] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
05-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -10.6%
YoY- -7.88%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 582,788 614,436 473,490 497,513 494,336 555,628 434,763 21.63%
PBT 114,118 141,392 110,482 100,254 110,458 134,612 103,560 6.70%
Tax -32,040 -38,080 -32,354 -29,981 -31,854 -38,204 -28,857 7.24%
NP 82,078 103,312 78,128 70,273 78,604 96,408 74,703 6.49%
-
NP to SH 82,078 103,312 78,128 70,273 78,604 96,408 74,703 6.49%
-
Tax Rate 28.08% 26.93% 29.28% 29.91% 28.84% 28.38% 27.87% -
Total Cost 500,710 511,124 395,362 427,240 415,732 459,220 360,060 24.66%
-
Net Worth 354,279 341,489 396,240 372,925 384,195 365,922 383,113 -5.09%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 82,656 - 144,834 46,026 69,047 - 94,903 -8.82%
Div Payout % 100.70% - 185.38% 65.50% 87.84% - 127.04% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 354,279 341,489 396,240 372,925 384,195 365,922 383,113 -5.09%
NOSH 137,760 137,970 137,937 138,079 138,095 138,120 135,577 1.07%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.08% 16.81% 16.50% 14.12% 15.90% 17.35% 17.18% -
ROE 23.17% 30.25% 19.72% 18.84% 20.46% 26.35% 19.50% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 423.04 445.34 343.26 360.31 357.97 402.28 320.68 20.34%
EPS 59.58 74.88 56.64 50.89 56.92 69.80 55.10 5.36%
DPS 60.00 0.00 105.00 33.33 50.00 0.00 70.00 -9.79%
NAPS 2.5717 2.4751 2.8726 2.7008 2.7821 2.6493 2.8258 -6.10%
Adjusted Per Share Value based on latest NOSH - 138,032
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 146.29 154.23 118.85 124.88 124.09 139.47 109.13 21.64%
EPS 20.60 25.93 19.61 17.64 19.73 24.20 18.75 6.49%
DPS 20.75 0.00 36.36 11.55 17.33 0.00 23.82 -8.81%
NAPS 0.8893 0.8572 0.9946 0.9361 0.9644 0.9185 0.9617 -5.09%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 11.30 9.85 9.35 8.30 7.45 7.20 8.30 -
P/RPS 2.67 2.21 2.72 2.30 2.08 1.79 2.59 2.05%
P/EPS 18.97 13.15 16.51 16.31 13.09 10.32 15.06 16.68%
EY 5.27 7.60 6.06 6.13 7.64 9.69 6.64 -14.31%
DY 5.31 0.00 11.23 4.02 6.71 0.00 8.43 -26.58%
P/NAPS 4.39 3.98 3.25 3.07 2.68 2.72 2.94 30.73%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 04/07/07 05/04/07 03/01/07 05/10/06 06/07/06 06/04/06 06/01/06 -
Price 11.40 10.20 9.50 8.30 7.65 7.20 8.35 -
P/RPS 2.69 2.29 2.77 2.30 2.14 1.79 2.60 2.30%
P/EPS 19.13 13.62 16.77 16.31 13.44 10.32 15.15 16.87%
EY 5.23 7.34 5.96 6.13 7.44 9.69 6.60 -14.40%
DY 5.26 0.00 11.05 4.02 6.54 0.00 8.38 -26.75%
P/NAPS 4.43 4.12 3.31 3.07 2.75 2.72 2.95 31.23%

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