[LPI] QoQ 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- 37.81%
YoY- 162.21%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 100,355 125,967 108,261 138,907 90,139 118,050 116,777 -9.58%
PBT 35,291 19,962 21,576 33,653 24,098 24,637 41,529 -10.25%
Tax -9,868 -6,559 -6,376 -9,551 -6,609 -6,633 -11,511 -9.73%
NP 25,423 13,403 15,200 24,102 17,489 18,004 30,018 -10.45%
-
NP to SH 25,423 13,403 15,200 24,102 17,489 18,004 30,018 -10.45%
-
Tax Rate 27.96% 32.86% 29.55% 28.38% 27.43% 26.92% 27.72% -
Total Cost 74,932 112,564 93,061 114,805 72,650 100,046 86,759 -9.28%
-
Net Worth 396,256 372,799 384,086 365,922 383,104 361,407 358,947 6.79%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 110,354 - 34,514 - 94,901 - 26,982 155.09%
Div Payout % 434.07% - 227.07% - 542.64% - 89.89% -
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 396,256 372,799 384,086 365,922 383,104 361,407 358,947 6.79%
NOSH 137,943 138,032 138,056 138,120 135,573 135,470 134,912 1.48%
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 25.33% 10.64% 14.04% 17.35% 19.40% 15.25% 25.71% -
ROE 6.42% 3.60% 3.96% 6.59% 4.57% 4.98% 8.36% -
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 72.75 91.26 78.42 100.57 66.49 87.14 86.56 -10.91%
EPS 18.43 9.71 11.01 17.45 12.90 13.29 22.25 -11.77%
DPS 80.00 0.00 25.00 0.00 70.00 0.00 20.00 151.34%
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 25.19 31.62 27.18 34.87 22.63 29.63 29.31 -9.58%
EPS 6.38 3.36 3.82 6.05 4.39 4.52 7.53 -10.43%
DPS 27.70 0.00 8.66 0.00 23.82 0.00 6.77 155.16%
NAPS 0.9947 0.9358 0.9641 0.9185 0.9616 0.9072 0.901 6.79%
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 12.85 9.10 9.50 7.16 12.48 9.64 7.97 37.37%
P/EPS 50.73 85.48 67.67 41.26 64.34 63.21 31.01 38.71%
EY 1.97 1.17 1.48 2.42 1.55 1.58 3.22 -27.86%
DY 8.56 0.00 3.36 0.00 8.43 0.00 2.90 105.36%
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 13.06 9.10 9.76 7.16 12.56 9.12 7.91 39.56%
P/EPS 51.55 85.48 69.48 41.26 64.73 59.82 30.79 40.86%
EY 1.94 1.17 1.44 2.42 1.54 1.67 3.25 -29.03%
DY 8.42 0.00 3.27 0.00 8.38 0.00 2.92 102.20%
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