[LPI] QoQ Cumulative 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- 89.81%
YoY- 57.24%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 344,624 226,574 109,797 376,856 285,933 187,832 96,690 133.15%
PBT 79,462 54,825 13,296 77,498 41,222 30,045 10,172 293.21%
Tax -22,248 -15,615 -4,104 -21,997 -11,981 -8,630 -3,038 276.65%
NP 57,214 39,210 9,192 55,501 29,241 21,415 7,134 300.15%
-
NP to SH 57,214 39,210 9,192 55,501 29,241 21,415 7,134 300.15%
-
Tax Rate 28.00% 28.48% 30.87% 28.38% 29.06% 28.72% 29.87% -
Total Cost 287,410 187,364 100,605 321,355 256,692 166,417 89,556 117.41%
-
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 - 26,985 - 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 15.83% 10.92% 2.80% 16.14% 9.34% 7.05% 2.47% -
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 254.43 167.92 81.58 304.20 231.55 152.53 78.75 118.39%
EPS 42.24 29.06 6.83 44.80 23.68 17.39 5.81 274.83%
DPS 0.00 20.00 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 86.51 56.87 27.56 94.60 71.77 47.15 24.27 133.16%
EPS 14.36 9.84 2.31 13.93 7.34 5.38 1.79 300.23%
DPS 0.00 6.77 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 3.30 4.11 8.46 1.94 1.88 2.75 5.82 -31.47%
P/EPS 19.89 23.74 101.02 13.17 18.41 24.15 78.83 -60.03%
EY 5.03 4.21 0.99 7.59 5.43 4.14 1.27 150.11%
DY 0.00 2.90 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 3.12 4.08 8.58 2.10 1.95 2.78 5.46 -31.11%
P/EPS 18.82 23.57 102.49 14.29 19.09 24.38 74.01 -59.82%
EY 5.31 4.24 0.98 7.00 5.24 4.10 1.35 148.96%
DY 0.00 2.92 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