[LPI] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 36.54%
YoY- 16.9%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 226,574 109,797 376,856 285,933 187,832 96,690 341,548 -23.95%
PBT 54,825 13,296 77,498 41,222 30,045 10,172 43,569 16.57%
Tax -15,615 -4,104 -21,997 -11,981 -8,630 -3,038 -8,272 52.79%
NP 39,210 9,192 55,501 29,241 21,415 7,134 35,297 7.26%
-
NP to SH 39,210 9,192 55,501 29,241 21,415 7,134 35,297 7.26%
-
Tax Rate 28.48% 30.87% 28.38% 29.06% 28.72% 29.87% 18.99% -
Total Cost 187,364 100,605 321,355 256,692 166,417 89,556 306,251 -27.95%
-
Net Worth 358,988 327,722 343,957 313,217 303,627 288,270 291,143 15.00%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 26,985 - 74,331 - - - 29,781 -6.36%
Div Payout % 68.82% - 133.93% - - - 84.37% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 358,988 327,722 343,957 313,217 303,627 288,270 291,143 15.00%
NOSH 134,927 134,582 123,886 123,483 123,145 122,788 119,125 8.66%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 17.31% 8.37% 14.73% 10.23% 11.40% 7.38% 10.33% -
ROE 10.92% 2.80% 16.14% 9.34% 7.05% 2.47% 12.12% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 167.92 81.58 304.20 231.55 152.53 78.75 286.71 -30.02%
EPS 29.06 6.83 44.80 23.68 17.39 5.81 29.63 -1.28%
DPS 20.00 0.00 60.00 0.00 0.00 0.00 25.00 -13.83%
NAPS 2.6606 2.4351 2.7764 2.5365 2.4656 2.3477 2.444 5.82%
Adjusted Per Share Value based on latest NOSH - 123,438
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 56.87 27.56 94.60 71.77 47.15 24.27 85.73 -23.95%
EPS 9.84 2.31 13.93 7.34 5.38 1.79 8.86 7.25%
DPS 6.77 0.00 18.66 0.00 0.00 0.00 7.48 -6.43%
NAPS 0.9011 0.8226 0.8634 0.7862 0.7621 0.7236 0.7308 15.00%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 6.90 6.90 5.90 4.36 4.20 4.58 4.14 -
P/RPS 4.11 8.46 1.94 1.88 2.75 5.82 1.44 101.34%
P/EPS 23.74 101.02 13.17 18.41 24.15 78.83 13.97 42.45%
EY 4.21 0.99 7.59 5.43 4.14 1.27 7.16 -29.83%
DY 2.90 0.00 10.17 0.00 0.00 0.00 6.04 -38.71%
P/NAPS 2.59 2.83 2.13 1.72 1.70 1.95 1.69 32.96%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 06/07/05 28/04/05 14/01/05 26/10/04 29/07/04 29/04/04 19/01/04 -
Price 6.85 7.00 6.40 4.52 4.24 4.30 4.14 -
P/RPS 4.08 8.58 2.10 1.95 2.78 5.46 1.44 100.35%
P/EPS 23.57 102.49 14.29 19.09 24.38 74.01 13.97 41.76%
EY 4.24 0.98 7.00 5.24 4.10 1.35 7.16 -29.50%
DY 2.92 0.00 9.38 0.00 0.00 0.00 6.04 -38.42%
P/NAPS 2.57 2.87 2.31 1.78 1.72 1.83 1.69 32.27%

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