[LPI] QoQ Cumulative 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- 30.57%
YoY- 34.6%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 373,135 247,168 138,907 434,763 344,624 226,574 109,797 125.87%
PBT 75,191 55,229 33,653 103,560 79,462 54,825 13,296 217.08%
Tax -22,486 -15,927 -9,551 -28,857 -22,248 -15,615 -4,104 210.47%
NP 52,705 39,302 24,102 74,703 57,214 39,210 9,192 220.01%
-
NP to SH 52,705 39,302 24,102 74,703 57,214 39,210 9,192 220.01%
-
Tax Rate 29.91% 28.84% 28.38% 27.87% 28.00% 28.48% 30.87% -
Total Cost 320,430 207,866 114,805 360,060 287,410 187,364 100,605 116.32%
-
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 34,519 34,523 - 94,903 - 26,985 - -
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 14.13% 10.23% 6.59% 19.50% 15.83% 10.92% 2.80% -
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 270.23 178.98 100.57 320.68 254.43 167.92 81.58 122.04%
EPS 38.17 28.46 17.45 55.10 42.24 29.06 6.83 214.59%
DPS 25.00 25.00 0.00 70.00 0.00 20.00 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 93.66 62.04 34.87 109.13 86.51 56.87 27.56 125.87%
EPS 13.23 9.87 6.05 18.75 14.36 9.84 2.31 219.76%
DPS 8.67 8.67 0.00 23.82 0.00 6.77 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 3.07 4.16 7.16 2.59 3.30 4.11 8.46 -49.09%
P/EPS 21.74 26.18 41.26 15.06 19.89 23.74 101.02 -64.05%
EY 4.60 3.82 2.42 6.64 5.03 4.21 0.99 178.19%
DY 3.01 3.36 0.00 8.43 0.00 2.90 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 3.07 4.27 7.16 2.60 3.12 4.08 8.58 -49.56%
P/EPS 21.74 26.88 41.26 15.15 18.82 23.57 102.49 -64.39%
EY 4.60 3.72 2.42 6.60 5.31 4.24 0.98 180.07%
DY 3.01 3.27 0.00 8.38 0.00 2.92 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