[LPI] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -45.2%
YoY- 0.69%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 116,777 109,797 90,923 98,101 91,142 96,690 69,205 41.78%
PBT 41,529 13,296 36,276 11,177 19,873 10,172 11,871 130.62%
Tax -11,511 -4,104 -10,016 -3,351 -5,592 -3,038 -1,587 275.15%
NP 30,018 9,192 26,260 7,826 14,281 7,134 10,284 104.37%
-
NP to SH 30,018 9,192 26,260 7,826 14,281 7,134 10,284 104.37%
-
Tax Rate 27.72% 30.87% 27.61% 29.98% 28.14% 29.87% 13.37% -
Total Cost 86,759 100,605 64,663 90,275 76,861 89,556 58,921 29.45%
-
Net Worth 358,947 327,722 343,906 313,101 303,545 288,270 291,240 14.96%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 26,982 - 74,320 - - - 29,791 -6.39%
Div Payout % 89.89% - 283.02% - - - 289.69% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 358,947 327,722 343,906 313,101 303,545 288,270 291,240 14.96%
NOSH 134,912 134,582 123,867 123,438 123,112 122,788 119,165 8.63%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 25.71% 8.37% 28.88% 7.98% 15.67% 7.38% 14.86% -
ROE 8.36% 2.80% 7.64% 2.50% 4.70% 2.47% 3.53% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 86.56 81.58 73.40 79.47 74.03 78.75 58.07 30.52%
EPS 22.25 6.83 21.20 6.34 11.60 5.81 8.63 88.13%
DPS 20.00 0.00 60.00 0.00 0.00 0.00 25.00 -13.83%
NAPS 2.6606 2.4351 2.7764 2.5365 2.4656 2.3477 2.444 5.82%
Adjusted Per Share Value based on latest NOSH - 123,438
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 29.31 27.56 22.82 24.62 22.88 24.27 17.37 41.78%
EPS 7.53 2.31 6.59 1.96 3.58 1.79 2.58 104.36%
DPS 6.77 0.00 18.66 0.00 0.00 0.00 7.48 -6.43%
NAPS 0.901 0.8226 0.8633 0.7859 0.7619 0.7236 0.7311 14.96%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 6.90 6.90 5.90 4.36 4.20 4.58 4.14 -
P/RPS 7.97 8.46 8.04 5.49 5.67 5.82 7.13 7.71%
P/EPS 31.01 101.02 27.83 68.77 36.21 78.83 47.97 -25.25%
EY 3.22 0.99 3.59 1.45 2.76 1.27 2.08 33.85%
DY 2.90 0.00 10.17 0.00 0.00 0.00 6.04 -38.71%
P/NAPS 2.59 2.83 2.13 1.72 1.70 1.95 1.69 32.96%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 06/07/05 28/04/05 14/01/05 26/10/04 29/07/04 29/04/04 19/01/04 -
Price 6.85 7.00 6.40 4.52 4.24 4.30 4.14 -
P/RPS 7.91 8.58 8.72 5.69 5.73 5.46 7.13 7.17%
P/EPS 30.79 102.49 30.19 71.29 36.55 74.01 47.97 -25.61%
EY 3.25 0.98 3.31 1.40 2.74 1.35 2.08 34.68%
DY 2.92 0.00 9.38 0.00 0.00 0.00 6.04 -38.42%
P/NAPS 2.57 2.87 2.31 1.78 1.72 1.83 1.69 32.27%

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