[LPI] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -36.93%
YoY- -49.36%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 153,609 100,355 125,967 108,261 138,907 90,139 118,050 19.20%
PBT 35,348 35,291 19,962 21,576 33,653 24,098 24,637 27.23%
Tax -9,520 -9,868 -6,559 -6,376 -9,551 -6,609 -6,633 27.26%
NP 25,828 25,423 13,403 15,200 24,102 17,489 18,004 27.22%
-
NP to SH 25,828 25,423 13,403 15,200 24,102 17,489 18,004 27.22%
-
Tax Rate 26.93% 27.96% 32.86% 29.55% 28.38% 27.43% 26.92% -
Total Cost 127,781 74,932 112,564 93,061 114,805 72,650 100,046 17.73%
-
Net Worth 341,489 396,256 372,799 384,086 365,922 383,104 361,407 -3.71%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 110,354 - 34,514 - 94,901 - -
Div Payout % - 434.07% - 227.07% - 542.64% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 341,489 396,256 372,799 384,086 365,922 383,104 361,407 -3.71%
NOSH 137,970 137,943 138,032 138,056 138,120 135,573 135,470 1.22%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 16.81% 25.33% 10.64% 14.04% 17.35% 19.40% 15.25% -
ROE 7.56% 6.42% 3.60% 3.96% 6.59% 4.57% 4.98% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 111.34 72.75 91.26 78.42 100.57 66.49 87.14 17.76%
EPS 18.72 18.43 9.71 11.01 17.45 12.90 13.29 25.68%
DPS 0.00 80.00 0.00 25.00 0.00 70.00 0.00 -
NAPS 2.4751 2.8726 2.7008 2.7821 2.6493 2.8258 2.6678 -4.87%
Adjusted Per Share Value based on latest NOSH - 138,056
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 38.56 25.19 31.62 27.18 34.87 22.63 29.63 19.21%
EPS 6.48 6.38 3.36 3.82 6.05 4.39 4.52 27.17%
DPS 0.00 27.70 0.00 8.66 0.00 23.82 0.00 -
NAPS 0.8572 0.9947 0.9358 0.9641 0.9185 0.9616 0.9072 -3.71%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 9.85 9.35 8.30 7.45 7.20 8.30 8.40 -
P/RPS 8.85 12.85 9.10 9.50 7.16 12.48 9.64 -5.54%
P/EPS 52.62 50.73 85.48 67.67 41.26 64.34 63.21 -11.51%
EY 1.90 1.97 1.17 1.48 2.42 1.55 1.58 13.09%
DY 0.00 8.56 0.00 3.36 0.00 8.43 0.00 -
P/NAPS 3.98 3.25 3.07 2.68 2.72 2.94 3.15 16.88%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 05/04/07 03/01/07 05/10/06 06/07/06 06/04/06 06/01/06 07/10/05 -
Price 10.20 9.50 8.30 7.65 7.20 8.35 7.95 -
P/RPS 9.16 13.06 9.10 9.76 7.16 12.56 9.12 0.29%
P/EPS 54.49 51.55 85.48 69.48 41.26 64.73 59.82 -6.03%
EY 1.84 1.94 1.17 1.44 2.42 1.54 1.67 6.68%
DY 0.00 8.42 0.00 3.27 0.00 8.38 0.00 -
P/NAPS 4.12 3.31 3.07 2.75 2.72 2.95 2.98 24.12%

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