[LPI] QoQ TTM 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- -16.54%
YoY- 2.05%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 488,192 473,490 463,274 455,357 463,873 434,763 435,547 7.91%
PBT 112,177 110,482 99,289 103,964 123,917 103,560 115,738 -2.06%
Tax -32,323 -32,354 -29,095 -29,169 -34,304 -28,857 -32,264 0.12%
NP 79,854 78,128 70,194 74,795 89,613 74,703 83,474 -2.91%
-
NP to SH 79,854 78,128 70,194 74,795 89,613 74,703 83,474 -2.91%
-
Tax Rate 28.81% 29.28% 29.30% 28.06% 27.68% 27.87% 27.88% -
Total Cost 408,338 395,362 393,080 380,562 374,260 360,060 352,073 10.39%
-
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 144,868 144,868 129,415 129,415 121,884 121,884 101,303 26.95%
Div Payout % 181.42% 185.43% 184.37% 173.03% 136.01% 163.16% 121.36% -
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 16.36% 16.50% 15.15% 16.43% 19.32% 17.18% 19.17% -
ROE 23.38% 19.72% 18.83% 19.47% 24.49% 19.50% 23.10% -
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 353.84 343.25 335.63 329.83 335.85 320.68 321.51 6.60%
EPS 57.88 56.64 50.85 54.18 64.88 55.10 61.62 -4.09%
DPS 105.00 105.00 95.00 95.00 88.24 90.00 74.78 25.41%
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 122.54 118.85 116.29 114.30 116.44 109.13 109.33 7.90%
EPS 20.04 19.61 17.62 18.77 22.49 18.75 20.95 -2.91%
DPS 36.36 36.36 32.49 32.49 30.59 30.59 25.43 26.94%
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 2.78 2.72 2.47 2.26 2.14 2.59 2.61 4.30%
P/EPS 17.02 16.51 16.32 13.75 11.10 15.06 13.63 15.97%
EY 5.88 6.06 6.13 7.27 9.01 6.64 7.34 -13.75%
DY 10.66 11.23 11.45 12.75 12.26 10.84 8.90 12.79%
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 2.88 2.77 2.47 2.32 2.14 2.60 2.47 10.79%
P/EPS 17.62 16.77 16.32 14.12 11.10 15.15 12.90 23.12%
EY 5.67 5.96 6.13 7.08 9.01 6.60 7.75 -18.82%
DY 10.29 11.05 11.45 12.42 12.26 10.78 9.41 6.14%
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