[LPI] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 13.89%
YoY- 111.19%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 455,357 463,873 434,763 435,547 415,598 389,963 376,856 13.48%
PBT 103,964 123,917 103,560 115,738 102,278 80,622 77,498 21.70%
Tax -29,169 -34,304 -28,857 -32,264 -28,982 -23,063 -21,997 20.76%
NP 74,795 89,613 74,703 83,474 73,296 57,559 55,501 22.07%
-
NP to SH 74,795 89,613 74,703 83,474 73,296 57,559 55,501 22.07%
-
Tax Rate 28.06% 27.68% 27.87% 27.88% 28.34% 28.61% 28.38% -
Total Cost 380,562 374,260 360,060 352,073 342,302 332,404 321,355 11.96%
-
Net Worth 384,086 365,922 383,104 361,407 358,947 327,722 343,906 7.66%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 129,415 121,884 121,884 101,303 101,303 74,320 74,320 44.88%
Div Payout % 173.03% 136.01% 163.16% 121.36% 138.21% 129.12% 133.91% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 384,086 365,922 383,104 361,407 358,947 327,722 343,906 7.66%
NOSH 138,056 138,120 135,573 135,470 134,912 134,582 123,867 7.51%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 16.43% 19.32% 17.18% 19.17% 17.64% 14.76% 14.73% -
ROE 19.47% 24.49% 19.50% 23.10% 20.42% 17.56% 16.14% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 329.83 335.85 320.68 321.51 308.05 289.76 304.24 5.54%
EPS 54.18 64.88 55.10 61.62 54.33 42.77 44.81 13.53%
DPS 95.00 88.24 90.00 74.78 75.09 55.22 60.00 35.96%
NAPS 2.7821 2.6493 2.8258 2.6678 2.6606 2.4351 2.7764 0.13%
Adjusted Per Share Value based on latest NOSH - 135,470
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 114.30 116.44 109.13 109.33 104.32 97.89 94.60 13.48%
EPS 18.77 22.49 18.75 20.95 18.40 14.45 13.93 22.06%
DPS 32.49 30.59 30.59 25.43 25.43 18.66 18.66 44.87%
NAPS 0.9641 0.9185 0.9616 0.9072 0.901 0.8226 0.8633 7.66%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 7.45 7.20 8.30 8.40 6.90 6.90 5.90 -
P/RPS 2.26 2.14 2.59 2.61 2.24 2.38 1.94 10.74%
P/EPS 13.75 11.10 15.06 13.63 12.70 16.13 13.17 2.92%
EY 7.27 9.01 6.64 7.34 7.87 6.20 7.59 -2.83%
DY 12.75 12.26 10.84 8.90 10.88 8.00 10.17 16.31%
P/NAPS 2.68 2.72 2.94 3.15 2.59 2.83 2.13 16.59%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 06/07/06 06/04/06 06/01/06 07/10/05 06/07/05 28/04/05 14/01/05 -
Price 7.65 7.20 8.35 7.95 6.85 7.00 6.40 -
P/RPS 2.32 2.14 2.60 2.47 2.22 2.42 2.10 6.88%
P/EPS 14.12 11.10 15.15 12.90 12.61 16.37 14.28 -0.75%
EY 7.08 9.01 6.60 7.75 7.93 6.11 7.00 0.76%
DY 12.42 12.26 10.78 9.41 10.96 7.89 9.38 20.64%
P/NAPS 2.75 2.72 2.95 2.98 2.57 2.87 2.31 12.36%

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