[LPI] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 45.92%
YoY- 95.66%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 247,168 138,907 434,763 344,624 226,574 109,797 376,856 -24.57%
PBT 55,229 33,653 103,560 79,462 54,825 13,296 77,498 -20.26%
Tax -15,927 -9,551 -28,857 -22,248 -15,615 -4,104 -21,997 -19.41%
NP 39,302 24,102 74,703 57,214 39,210 9,192 55,501 -20.60%
-
NP to SH 39,302 24,102 74,703 57,214 39,210 9,192 55,501 -20.60%
-
Tax Rate 28.84% 28.38% 27.87% 28.00% 28.48% 30.87% 28.38% -
Total Cost 207,866 114,805 360,060 287,410 187,364 100,605 321,355 -25.26%
-
Net Worth 384,195 365,922 383,113 361,352 358,988 327,722 343,957 7.67%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 34,523 - 94,903 - 26,985 - 74,331 -40.11%
Div Payout % 87.84% - 127.04% - 68.82% - 133.93% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 384,195 365,922 383,113 361,352 358,988 327,722 343,957 7.67%
NOSH 138,095 138,120 135,577 135,449 134,927 134,582 123,886 7.52%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.90% 17.35% 17.18% 16.60% 17.31% 8.37% 14.73% -
ROE 10.23% 6.59% 19.50% 15.83% 10.92% 2.80% 16.14% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 178.98 100.57 320.68 254.43 167.92 81.58 304.20 -29.85%
EPS 28.46 17.45 55.10 42.24 29.06 6.83 44.80 -26.16%
DPS 25.00 0.00 70.00 0.00 20.00 0.00 60.00 -44.30%
NAPS 2.7821 2.6493 2.8258 2.6678 2.6606 2.4351 2.7764 0.13%
Adjusted Per Share Value based on latest NOSH - 135,470
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 62.04 34.87 109.13 86.51 56.87 27.56 94.60 -24.57%
EPS 9.87 6.05 18.75 14.36 9.84 2.31 13.93 -20.57%
DPS 8.67 0.00 23.82 0.00 6.77 0.00 18.66 -40.09%
NAPS 0.9644 0.9185 0.9617 0.907 0.9011 0.8226 0.8634 7.67%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 7.45 7.20 8.30 8.40 6.90 6.90 5.90 -
P/RPS 4.16 7.16 2.59 3.30 4.11 8.46 1.94 66.52%
P/EPS 26.18 41.26 15.06 19.89 23.74 101.02 13.17 58.29%
EY 3.82 2.42 6.64 5.03 4.21 0.99 7.59 -36.80%
DY 3.36 0.00 8.43 0.00 2.90 0.00 10.17 -52.30%
P/NAPS 2.68 2.72 2.94 3.15 2.59 2.83 2.13 16.59%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 06/07/06 06/04/06 06/01/06 07/10/05 06/07/05 28/04/05 14/01/05 -
Price 7.65 7.20 8.35 7.95 6.85 7.00 6.40 -
P/RPS 4.27 7.16 2.60 3.12 4.08 8.58 2.10 60.70%
P/EPS 26.88 41.26 15.15 18.82 23.57 102.49 14.29 52.55%
EY 3.72 2.42 6.60 5.31 4.24 0.98 7.00 -34.46%
DY 3.27 0.00 8.38 0.00 2.92 0.00 9.38 -50.56%
P/NAPS 2.75 2.72 2.95 2.98 2.57 2.87 2.31 12.36%

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