[LPI] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
14-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 42.35%
YoY- 57.24%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 459,498 453,148 439,188 376,856 381,244 375,664 386,760 12.16%
PBT 105,949 109,650 53,184 77,498 54,962 60,090 40,688 89.16%
Tax -29,664 -31,230 -16,416 -21,997 -15,974 -17,260 -12,152 81.19%
NP 76,285 78,420 36,768 55,501 38,988 42,830 28,536 92.50%
-
NP to SH 76,285 78,420 36,768 55,501 38,988 42,830 28,536 92.50%
-
Tax Rate 28.00% 28.48% 30.87% 28.38% 29.06% 28.72% 29.87% -
Total Cost 383,213 374,728 402,420 321,355 342,256 332,834 358,224 4.59%
-
Net Worth 361,352 358,988 327,722 343,957 313,217 303,627 288,270 16.24%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 53,971 - 74,331 - - - -
Div Payout % - 68.82% - 133.93% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 361,352 358,988 327,722 343,957 313,217 303,627 288,270 16.24%
NOSH 135,449 134,927 134,582 123,886 123,483 123,145 122,788 6.75%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 16.60% 17.31% 8.37% 14.73% 10.23% 11.40% 7.38% -
ROE 21.11% 21.84% 11.22% 16.14% 12.45% 14.11% 9.90% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 339.24 335.84 326.33 304.20 308.74 305.06 314.98 5.06%
EPS 56.32 58.12 27.32 44.80 31.57 34.78 23.24 80.32%
DPS 0.00 40.00 0.00 60.00 0.00 0.00 0.00 -
NAPS 2.6678 2.6606 2.4351 2.7764 2.5365 2.4656 2.3477 8.88%
Adjusted Per Share Value based on latest NOSH - 123,867
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 115.34 113.75 110.24 94.60 95.70 94.30 97.08 12.16%
EPS 19.15 19.68 9.23 13.93 9.79 10.75 7.16 92.56%
DPS 0.00 13.55 0.00 18.66 0.00 0.00 0.00 -
NAPS 0.907 0.9011 0.8226 0.8634 0.7862 0.7621 0.7236 16.23%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 8.40 6.90 6.90 5.90 4.36 4.20 4.58 -
P/RPS 2.48 2.05 2.11 1.94 1.41 1.38 1.45 42.97%
P/EPS 14.91 11.87 25.26 13.17 13.81 12.08 19.71 -16.96%
EY 6.70 8.42 3.96 7.59 7.24 8.28 5.07 20.40%
DY 0.00 5.80 0.00 10.17 0.00 0.00 0.00 -
P/NAPS 3.15 2.59 2.83 2.13 1.72 1.70 1.95 37.63%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 07/10/05 06/07/05 28/04/05 14/01/05 26/10/04 29/07/04 29/04/04 -
Price 7.95 6.85 7.00 6.40 4.52 4.24 4.30 -
P/RPS 2.34 2.04 2.15 2.10 1.46 1.39 1.37 42.84%
P/EPS 14.12 11.79 25.62 14.29 14.32 12.19 18.50 -16.46%
EY 7.08 8.48 3.90 7.00 6.99 8.20 5.40 19.77%
DY 0.00 5.84 0.00 9.38 0.00 0.00 0.00 -
P/NAPS 2.98 2.57 2.87 2.31 1.78 1.72 1.83 38.37%

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