[LPI] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 29.06%
YoY- 162.21%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 473,490 497,513 494,336 555,628 434,763 459,498 453,148 2.96%
PBT 110,482 100,254 110,458 134,612 103,560 105,949 109,650 0.50%
Tax -32,354 -29,981 -31,854 -38,204 -28,857 -29,664 -31,230 2.37%
NP 78,128 70,273 78,604 96,408 74,703 76,285 78,420 -0.24%
-
NP to SH 78,128 70,273 78,604 96,408 74,703 76,285 78,420 -0.24%
-
Tax Rate 29.28% 29.91% 28.84% 28.38% 27.87% 28.00% 28.48% -
Total Cost 395,362 427,240 415,732 459,220 360,060 383,213 374,728 3.62%
-
Net Worth 396,240 372,925 384,195 365,922 383,113 361,352 358,988 6.78%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 144,834 46,026 69,047 - 94,903 - 53,971 92.76%
Div Payout % 185.38% 65.50% 87.84% - 127.04% - 68.82% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 396,240 372,925 384,195 365,922 383,113 361,352 358,988 6.78%
NOSH 137,937 138,079 138,095 138,120 135,577 135,449 134,927 1.47%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.50% 14.12% 15.90% 17.35% 17.18% 16.60% 17.31% -
ROE 19.72% 18.84% 20.46% 26.35% 19.50% 21.11% 21.84% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 343.26 360.31 357.97 402.28 320.68 339.24 335.84 1.46%
EPS 56.64 50.89 56.92 69.80 55.10 56.32 58.12 -1.70%
DPS 105.00 33.33 50.00 0.00 70.00 0.00 40.00 89.95%
NAPS 2.8726 2.7008 2.7821 2.6493 2.8258 2.6678 2.6606 5.22%
Adjusted Per Share Value based on latest NOSH - 138,120
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 118.85 124.88 124.09 139.47 109.13 115.34 113.75 2.95%
EPS 19.61 17.64 19.73 24.20 18.75 19.15 19.68 -0.23%
DPS 36.36 11.55 17.33 0.00 23.82 0.00 13.55 92.75%
NAPS 0.9946 0.9361 0.9644 0.9185 0.9617 0.907 0.9011 6.78%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 9.35 8.30 7.45 7.20 8.30 8.40 6.90 -
P/RPS 2.72 2.30 2.08 1.79 2.59 2.48 2.05 20.68%
P/EPS 16.51 16.31 13.09 10.32 15.06 14.91 11.87 24.52%
EY 6.06 6.13 7.64 9.69 6.64 6.70 8.42 -19.64%
DY 11.23 4.02 6.71 0.00 8.43 0.00 5.80 55.15%
P/NAPS 3.25 3.07 2.68 2.72 2.94 3.15 2.59 16.29%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 03/01/07 05/10/06 06/07/06 06/04/06 06/01/06 07/10/05 06/07/05 -
Price 9.50 8.30 7.65 7.20 8.35 7.95 6.85 -
P/RPS 2.77 2.30 2.14 1.79 2.60 2.34 2.04 22.55%
P/EPS 16.77 16.31 13.44 10.32 15.15 14.12 11.79 26.39%
EY 5.96 6.13 7.44 9.69 6.60 7.08 8.48 -20.89%
DY 11.05 4.02 6.54 0.00 8.38 0.00 5.84 52.80%
P/NAPS 3.31 3.07 2.75 2.72 2.95 2.98 2.57 18.32%

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