[LPI] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
05-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -6.15%
YoY- -15.91%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 517,716 488,192 473,490 463,274 455,357 463,873 434,763 12.38%
PBT 112,312 112,177 110,482 99,289 103,964 123,917 103,560 5.57%
Tax -32,447 -32,323 -32,354 -29,095 -29,169 -34,304 -28,857 8.15%
NP 79,865 79,854 78,128 70,194 74,795 89,613 74,703 4.56%
-
NP to SH 79,865 79,854 78,128 70,194 74,795 89,613 74,703 4.56%
-
Tax Rate 28.89% 28.81% 29.28% 29.30% 28.06% 27.68% 27.87% -
Total Cost 437,851 408,338 395,362 393,080 380,562 374,260 360,060 13.96%
-
Net Worth 354,330 341,489 396,256 372,799 384,086 365,922 383,104 -5.08%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 151,689 144,868 144,868 129,415 129,415 121,884 121,884 15.74%
Div Payout % 189.93% 181.42% 185.43% 184.37% 173.03% 136.01% 163.16% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 354,330 341,489 396,256 372,799 384,086 365,922 383,104 -5.08%
NOSH 137,780 137,970 137,943 138,032 138,056 138,120 135,573 1.08%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 15.43% 16.36% 16.50% 15.15% 16.43% 19.32% 17.18% -
ROE 22.54% 23.38% 19.72% 18.83% 19.47% 24.49% 19.50% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 375.75 353.84 343.25 335.63 329.83 335.85 320.68 11.17%
EPS 57.97 57.88 56.64 50.85 54.18 64.88 55.10 3.45%
DPS 110.00 105.00 105.00 95.00 95.00 88.24 90.00 14.35%
NAPS 2.5717 2.4751 2.8726 2.7008 2.7821 2.6493 2.8258 -6.10%
Adjusted Per Share Value based on latest NOSH - 138,032
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 129.95 122.54 118.85 116.29 114.30 116.44 109.13 12.38%
EPS 20.05 20.04 19.61 17.62 18.77 22.49 18.75 4.58%
DPS 38.08 36.36 36.36 32.49 32.49 30.59 30.59 15.76%
NAPS 0.8894 0.8572 0.9947 0.9358 0.9641 0.9185 0.9616 -5.08%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 11.30 9.85 9.35 8.30 7.45 7.20 8.30 -
P/RPS 3.01 2.78 2.72 2.47 2.26 2.14 2.59 10.56%
P/EPS 19.49 17.02 16.51 16.32 13.75 11.10 15.06 18.81%
EY 5.13 5.88 6.06 6.13 7.27 9.01 6.64 -15.84%
DY 9.73 10.66 11.23 11.45 12.75 12.26 10.84 -6.96%
P/NAPS 4.39 3.98 3.25 3.07 2.68 2.72 2.94 30.73%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 04/07/07 05/04/07 03/01/07 05/10/06 06/07/06 06/04/06 06/01/06 -
Price 11.40 10.20 9.50 8.30 7.65 7.20 8.35 -
P/RPS 3.03 2.88 2.77 2.47 2.32 2.14 2.60 10.77%
P/EPS 19.67 17.62 16.77 16.32 14.12 11.10 15.15 19.06%
EY 5.08 5.67 5.96 6.13 7.08 9.01 6.60 -16.05%
DY 9.65 10.29 11.05 11.45 12.42 12.26 10.78 -7.13%
P/NAPS 4.43 4.12 3.31 3.07 2.75 2.72 2.95 31.23%

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