[LPI] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -67.74%
YoY- 162.21%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 473,490 373,135 247,168 138,907 434,763 344,624 226,574 63.23%
PBT 110,482 75,191 55,229 33,653 103,560 79,462 54,825 59.33%
Tax -32,354 -22,486 -15,927 -9,551 -28,857 -22,248 -15,615 62.31%
NP 78,128 52,705 39,302 24,102 74,703 57,214 39,210 58.14%
-
NP to SH 78,128 52,705 39,302 24,102 74,703 57,214 39,210 58.14%
-
Tax Rate 29.28% 29.91% 28.84% 28.38% 27.87% 28.00% 28.48% -
Total Cost 395,362 320,430 207,866 114,805 360,060 287,410 187,364 64.29%
-
Net Worth 396,240 372,925 384,195 365,922 383,113 361,352 358,988 6.78%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 144,834 34,519 34,523 - 94,903 - 26,985 205.61%
Div Payout % 185.38% 65.50% 87.84% - 127.04% - 68.82% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 396,240 372,925 384,195 365,922 383,113 361,352 358,988 6.78%
NOSH 137,937 138,079 138,095 138,120 135,577 135,449 134,927 1.47%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.50% 14.12% 15.90% 17.35% 17.18% 16.60% 17.31% -
ROE 19.72% 14.13% 10.23% 6.59% 19.50% 15.83% 10.92% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 343.26 270.23 178.98 100.57 320.68 254.43 167.92 60.86%
EPS 56.64 38.17 28.46 17.45 55.10 42.24 29.06 55.84%
DPS 105.00 25.00 25.00 0.00 70.00 0.00 20.00 201.15%
NAPS 2.8726 2.7008 2.7821 2.6493 2.8258 2.6678 2.6606 5.22%
Adjusted Per Share Value based on latest NOSH - 138,120
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 118.85 93.66 62.04 34.87 109.13 86.51 56.87 63.24%
EPS 19.61 13.23 9.87 6.05 18.75 14.36 9.84 58.16%
DPS 36.36 8.67 8.67 0.00 23.82 0.00 6.77 205.74%
NAPS 0.9946 0.9361 0.9644 0.9185 0.9617 0.907 0.9011 6.78%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 9.35 8.30 7.45 7.20 8.30 8.40 6.90 -
P/RPS 2.72 3.07 4.16 7.16 2.59 3.30 4.11 -24.00%
P/EPS 16.51 21.74 26.18 41.26 15.06 19.89 23.74 -21.45%
EY 6.06 4.60 3.82 2.42 6.64 5.03 4.21 27.40%
DY 11.23 3.01 3.36 0.00 8.43 0.00 2.90 145.98%
P/NAPS 3.25 3.07 2.68 2.72 2.94 3.15 2.59 16.29%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 03/01/07 05/10/06 06/07/06 06/04/06 06/01/06 07/10/05 06/07/05 -
Price 9.50 8.30 7.65 7.20 8.35 7.95 6.85 -
P/RPS 2.77 3.07 4.27 7.16 2.60 3.12 4.08 -22.69%
P/EPS 16.77 21.74 26.88 41.26 15.15 18.82 23.57 -20.25%
EY 5.96 4.60 3.72 2.42 6.60 5.31 4.24 25.40%
DY 11.05 3.01 3.27 0.00 8.38 0.00 2.92 142.25%
P/NAPS 3.31 3.07 2.75 2.72 2.95 2.98 2.57 18.32%

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