[LPI] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -2.07%
YoY- 34.6%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 497,513 494,336 555,628 434,763 459,498 453,148 439,188 8.66%
PBT 100,254 110,458 134,612 103,560 105,949 109,650 53,184 52.53%
Tax -29,981 -31,854 -38,204 -28,857 -29,664 -31,230 -16,416 49.35%
NP 70,273 78,604 96,408 74,703 76,285 78,420 36,768 53.94%
-
NP to SH 70,273 78,604 96,408 74,703 76,285 78,420 36,768 53.94%
-
Tax Rate 29.91% 28.84% 28.38% 27.87% 28.00% 28.48% 30.87% -
Total Cost 427,240 415,732 459,220 360,060 383,213 374,728 402,420 4.06%
-
Net Worth 372,925 384,195 365,922 383,113 361,352 358,988 327,722 8.98%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 46,026 69,047 - 94,903 - 53,971 - -
Div Payout % 65.50% 87.84% - 127.04% - 68.82% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 372,925 384,195 365,922 383,113 361,352 358,988 327,722 8.98%
NOSH 138,079 138,095 138,120 135,577 135,449 134,927 134,582 1.72%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.12% 15.90% 17.35% 17.18% 16.60% 17.31% 8.37% -
ROE 18.84% 20.46% 26.35% 19.50% 21.11% 21.84% 11.22% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 360.31 357.97 402.28 320.68 339.24 335.84 326.33 6.82%
EPS 50.89 56.92 69.80 55.10 56.32 58.12 27.32 51.33%
DPS 33.33 50.00 0.00 70.00 0.00 40.00 0.00 -
NAPS 2.7008 2.7821 2.6493 2.8258 2.6678 2.6606 2.4351 7.14%
Adjusted Per Share Value based on latest NOSH - 135,573
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 124.88 124.09 139.47 109.13 115.34 113.75 110.24 8.65%
EPS 17.64 19.73 24.20 18.75 19.15 19.68 9.23 53.94%
DPS 11.55 17.33 0.00 23.82 0.00 13.55 0.00 -
NAPS 0.9361 0.9644 0.9185 0.9617 0.907 0.9011 0.8226 8.99%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 8.30 7.45 7.20 8.30 8.40 6.90 6.90 -
P/RPS 2.30 2.08 1.79 2.59 2.48 2.05 2.11 5.91%
P/EPS 16.31 13.09 10.32 15.06 14.91 11.87 25.26 -25.27%
EY 6.13 7.64 9.69 6.64 6.70 8.42 3.96 33.78%
DY 4.02 6.71 0.00 8.43 0.00 5.80 0.00 -
P/NAPS 3.07 2.68 2.72 2.94 3.15 2.59 2.83 5.57%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 05/10/06 06/07/06 06/04/06 06/01/06 07/10/05 06/07/05 28/04/05 -
Price 8.30 7.65 7.20 8.35 7.95 6.85 7.00 -
P/RPS 2.30 2.14 1.79 2.60 2.34 2.04 2.15 4.59%
P/EPS 16.31 13.44 10.32 15.15 14.12 11.79 25.62 -25.97%
EY 6.13 7.44 9.69 6.60 7.08 8.48 3.90 35.14%
DY 4.02 6.54 0.00 8.38 0.00 5.84 0.00 -
P/NAPS 3.07 2.75 2.72 2.95 2.98 2.57 2.87 4.58%

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