[LPI] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
05-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -66.94%
YoY- 7.16%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 551,624 447,477 291,394 153,609 473,490 373,135 247,168 70.52%
PBT 121,766 86,889 57,059 35,348 110,482 75,191 55,229 69.15%
Tax -33,996 -24,329 -16,020 -9,520 -32,354 -22,486 -15,927 65.55%
NP 87,770 62,560 41,039 25,828 78,128 52,705 39,302 70.60%
-
NP to SH 87,770 62,560 41,039 25,828 78,128 52,705 39,302 70.60%
-
Tax Rate 27.92% 28.00% 28.08% 26.93% 29.28% 29.91% 28.84% -
Total Cost 463,854 384,917 250,355 127,781 395,362 320,430 207,866 70.51%
-
Net Worth 370,024 345,250 354,279 341,489 396,240 372,925 384,195 -2.46%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 151,446 41,302 41,328 - 144,834 34,519 34,523 167.25%
Div Payout % 172.55% 66.02% 100.70% - 185.38% 65.50% 87.84% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 370,024 345,250 354,279 341,489 396,240 372,925 384,195 -2.46%
NOSH 137,678 137,676 137,760 137,970 137,937 138,079 138,095 -0.20%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.91% 13.98% 14.08% 16.81% 16.50% 14.12% 15.90% -
ROE 23.72% 18.12% 11.58% 7.56% 19.72% 14.13% 10.23% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 400.66 325.02 211.52 111.34 343.26 270.23 178.98 70.87%
EPS 63.75 45.44 29.79 18.72 56.64 38.17 28.46 70.94%
DPS 110.00 30.00 30.00 0.00 105.00 25.00 25.00 167.79%
NAPS 2.6876 2.5077 2.5717 2.4751 2.8726 2.7008 2.7821 -2.27%
Adjusted Per Share Value based on latest NOSH - 137,970
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 138.47 112.32 73.14 38.56 118.85 93.66 62.04 70.53%
EPS 22.03 15.70 10.30 6.48 19.61 13.23 9.87 70.54%
DPS 38.02 10.37 10.37 0.00 36.36 8.67 8.67 167.19%
NAPS 0.9288 0.8666 0.8893 0.8572 0.9946 0.9361 0.9644 -2.46%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 12.10 11.30 11.30 9.85 9.35 8.30 7.45 -
P/RPS 3.02 3.48 5.34 8.85 2.72 3.07 4.16 -19.17%
P/EPS 18.98 24.87 37.93 52.62 16.51 21.74 26.18 -19.25%
EY 5.27 4.02 2.64 1.90 6.06 4.60 3.82 23.85%
DY 9.09 2.65 2.65 0.00 11.23 3.01 3.36 93.80%
P/NAPS 4.50 4.51 4.39 3.98 3.25 3.07 2.68 41.13%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 14/01/08 09/10/07 04/07/07 05/04/07 03/01/07 05/10/06 06/07/06 -
Price 12.50 11.50 11.40 10.20 9.50 8.30 7.65 -
P/RPS 3.12 3.54 5.39 9.16 2.77 3.07 4.27 -18.82%
P/EPS 19.61 25.31 38.27 54.49 16.77 21.74 26.88 -18.91%
EY 5.10 3.95 2.61 1.84 5.96 4.60 3.72 23.33%
DY 8.80 2.61 2.63 0.00 11.05 3.01 3.27 93.12%
P/NAPS 4.65 4.59 4.43 4.12 3.31 3.07 2.75 41.79%

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