[LPI] QoQ TTM 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- 0.14%
YoY- 15.57%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 415,598 389,963 376,856 355,138 352,196 358,798 344,548 13.32%
PBT 102,278 80,622 77,498 53,093 51,114 47,785 43,569 76.72%
Tax -28,982 -23,063 -21,997 -13,568 -11,643 -9,530 -8,272 130.85%
NP 73,296 57,559 55,501 39,525 39,471 38,255 35,297 62.83%
-
NP to SH 73,296 57,559 55,501 39,525 39,471 38,255 35,297 62.83%
-
Tax Rate 28.34% 28.61% 28.38% 25.56% 22.78% 19.94% 18.99% -
Total Cost 342,302 332,404 321,355 315,613 312,725 320,543 309,251 7.01%
-
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 101,303 74,320 74,320 29,791 29,791 29,791 29,791 126.29%
Div Payout % 138.21% 129.12% 133.91% 75.37% 75.48% 77.88% 84.40% -
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 17.64% 14.76% 14.73% 11.13% 11.21% 10.66% 10.24% -
ROE 20.42% 17.56% 16.14% 12.62% 13.00% 13.27% 12.12% -
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 308.05 289.76 304.24 287.70 286.08 292.21 289.13 4.32%
EPS 54.33 42.77 44.81 32.02 32.06 31.16 29.62 49.89%
DPS 75.09 55.22 60.00 24.13 24.20 24.26 25.00 108.31%
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 104.32 97.89 94.60 89.14 88.41 90.06 86.49 13.32%
EPS 18.40 14.45 13.93 9.92 9.91 9.60 8.86 62.84%
DPS 25.43 18.66 18.66 7.48 7.48 7.48 7.48 126.26%
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 2.24 2.38 1.94 1.52 1.47 1.57 1.43 34.91%
P/EPS 12.70 16.13 13.17 13.62 13.10 14.70 13.98 -6.20%
EY 7.87 6.20 7.59 7.34 7.63 6.80 7.15 6.61%
DY 10.88 8.00 10.17 5.54 5.76 5.30 6.04 48.09%
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 2.22 2.42 2.10 1.57 1.48 1.47 1.43 34.10%
P/EPS 12.61 16.37 14.28 14.12 13.22 13.80 13.98 -6.65%
EY 7.93 6.11 7.00 7.08 7.56 7.25 7.15 7.15%
DY 10.96 7.89 9.38 5.34 5.71 5.64 6.04 48.82%
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