[LPI] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -2.86%
YoY- -33.4%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 125,967 108,261 138,907 90,139 118,050 116,777 109,797 9.58%
PBT 19,962 21,576 33,653 24,098 24,637 41,529 13,296 31.08%
Tax -6,559 -6,376 -9,551 -6,609 -6,633 -11,511 -4,104 36.65%
NP 13,403 15,200 24,102 17,489 18,004 30,018 9,192 28.55%
-
NP to SH 13,403 15,200 24,102 17,489 18,004 30,018 9,192 28.55%
-
Tax Rate 32.86% 29.55% 28.38% 27.43% 26.92% 27.72% 30.87% -
Total Cost 112,564 93,061 114,805 72,650 100,046 86,759 100,605 7.76%
-
Net Worth 372,799 384,086 365,922 383,104 361,407 358,947 327,722 8.96%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 34,514 - 94,901 - 26,982 - -
Div Payout % - 227.07% - 542.64% - 89.89% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 372,799 384,086 365,922 383,104 361,407 358,947 327,722 8.96%
NOSH 138,032 138,056 138,120 135,573 135,470 134,912 134,582 1.70%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.64% 14.04% 17.35% 19.40% 15.25% 25.71% 8.37% -
ROE 3.60% 3.96% 6.59% 4.57% 4.98% 8.36% 2.80% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 91.26 78.42 100.57 66.49 87.14 86.56 81.58 7.75%
EPS 9.71 11.01 17.45 12.90 13.29 22.25 6.83 26.40%
DPS 0.00 25.00 0.00 70.00 0.00 20.00 0.00 -
NAPS 2.7008 2.7821 2.6493 2.8258 2.6678 2.6606 2.4351 7.14%
Adjusted Per Share Value based on latest NOSH - 135,573
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 31.62 27.18 34.87 22.63 29.63 29.31 27.56 9.58%
EPS 3.36 3.82 6.05 4.39 4.52 7.53 2.31 28.34%
DPS 0.00 8.66 0.00 23.82 0.00 6.77 0.00 -
NAPS 0.9358 0.9641 0.9185 0.9616 0.9072 0.901 0.8226 8.96%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 8.30 7.45 7.20 8.30 8.40 6.90 6.90 -
P/RPS 9.10 9.50 7.16 12.48 9.64 7.97 8.46 4.97%
P/EPS 85.48 67.67 41.26 64.34 63.21 31.01 101.02 -10.52%
EY 1.17 1.48 2.42 1.55 1.58 3.22 0.99 11.76%
DY 0.00 3.36 0.00 8.43 0.00 2.90 0.00 -
P/NAPS 3.07 2.68 2.72 2.94 3.15 2.59 2.83 5.57%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 05/10/06 06/07/06 06/04/06 06/01/06 07/10/05 06/07/05 28/04/05 -
Price 8.30 7.65 7.20 8.35 7.95 6.85 7.00 -
P/RPS 9.10 9.76 7.16 12.56 9.12 7.91 8.58 3.99%
P/EPS 85.48 69.48 41.26 64.73 59.82 30.79 102.49 -11.38%
EY 1.17 1.44 2.42 1.54 1.67 3.25 0.98 12.52%
DY 0.00 3.27 0.00 8.38 0.00 2.92 0.00 -
P/NAPS 3.07 2.75 2.72 2.95 2.98 2.57 2.87 4.58%

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