[LPI] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
03-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 48.24%
YoY- 4.58%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 447,477 291,394 153,609 473,490 373,135 247,168 138,907 117.96%
PBT 86,889 57,059 35,348 110,482 75,191 55,229 33,653 88.09%
Tax -24,329 -16,020 -9,520 -32,354 -22,486 -15,927 -9,551 86.41%
NP 62,560 41,039 25,828 78,128 52,705 39,302 24,102 88.76%
-
NP to SH 62,560 41,039 25,828 78,128 52,705 39,302 24,102 88.76%
-
Tax Rate 28.00% 28.08% 26.93% 29.28% 29.91% 28.84% 28.38% -
Total Cost 384,917 250,355 127,781 395,362 320,430 207,866 114,805 123.84%
-
Net Worth 345,250 354,279 341,489 396,240 372,925 384,195 365,922 -3.79%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 41,302 41,328 - 144,834 34,519 34,523 - -
Div Payout % 66.02% 100.70% - 185.38% 65.50% 87.84% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 345,250 354,279 341,489 396,240 372,925 384,195 365,922 -3.79%
NOSH 137,676 137,760 137,970 137,937 138,079 138,095 138,120 -0.21%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.98% 14.08% 16.81% 16.50% 14.12% 15.90% 17.35% -
ROE 18.12% 11.58% 7.56% 19.72% 14.13% 10.23% 6.59% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 325.02 211.52 111.34 343.26 270.23 178.98 100.57 118.43%
EPS 45.44 29.79 18.72 56.64 38.17 28.46 17.45 89.16%
DPS 30.00 30.00 0.00 105.00 25.00 25.00 0.00 -
NAPS 2.5077 2.5717 2.4751 2.8726 2.7008 2.7821 2.6493 -3.59%
Adjusted Per Share Value based on latest NOSH - 137,943
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 112.32 73.14 38.56 118.85 93.66 62.04 34.87 117.95%
EPS 15.70 10.30 6.48 19.61 13.23 9.87 6.05 88.73%
DPS 10.37 10.37 0.00 36.36 8.67 8.67 0.00 -
NAPS 0.8666 0.8893 0.8572 0.9946 0.9361 0.9644 0.9185 -3.80%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 11.30 11.30 9.85 9.35 8.30 7.45 7.20 -
P/RPS 3.48 5.34 8.85 2.72 3.07 4.16 7.16 -38.15%
P/EPS 24.87 37.93 52.62 16.51 21.74 26.18 41.26 -28.62%
EY 4.02 2.64 1.90 6.06 4.60 3.82 2.42 40.21%
DY 2.65 2.65 0.00 11.23 3.01 3.36 0.00 -
P/NAPS 4.51 4.39 3.98 3.25 3.07 2.68 2.72 40.04%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 09/10/07 04/07/07 05/04/07 03/01/07 05/10/06 06/07/06 06/04/06 -
Price 11.50 11.40 10.20 9.50 8.30 7.65 7.20 -
P/RPS 3.54 5.39 9.16 2.77 3.07 4.27 7.16 -37.44%
P/EPS 25.31 38.27 54.49 16.77 21.74 26.88 41.26 -27.78%
EY 3.95 2.61 1.84 5.96 4.60 3.72 2.42 38.58%
DY 2.61 2.63 0.00 11.05 3.01 3.27 0.00 -
P/NAPS 4.59 4.43 4.12 3.31 3.07 2.75 2.72 41.69%

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