[LPI] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -10.51%
YoY- 34.6%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 463,274 455,357 463,873 434,763 435,547 415,598 389,963 12.15%
PBT 99,289 103,964 123,917 103,560 115,738 102,278 80,622 14.87%
Tax -29,095 -29,169 -34,304 -28,857 -32,264 -28,982 -23,063 16.73%
NP 70,194 74,795 89,613 74,703 83,474 73,296 57,559 14.13%
-
NP to SH 70,194 74,795 89,613 74,703 83,474 73,296 57,559 14.13%
-
Tax Rate 29.30% 28.06% 27.68% 27.87% 27.88% 28.34% 28.61% -
Total Cost 393,080 380,562 374,260 360,060 352,073 342,302 332,404 11.81%
-
Net Worth 372,799 384,086 365,922 383,104 361,407 358,947 327,722 8.96%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 129,415 129,415 121,884 121,884 101,303 101,303 74,320 44.69%
Div Payout % 184.37% 173.03% 136.01% 163.16% 121.36% 138.21% 129.12% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 372,799 384,086 365,922 383,104 361,407 358,947 327,722 8.96%
NOSH 138,032 138,056 138,120 135,573 135,470 134,912 134,582 1.70%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 15.15% 16.43% 19.32% 17.18% 19.17% 17.64% 14.76% -
ROE 18.83% 19.47% 24.49% 19.50% 23.10% 20.42% 17.56% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 335.63 329.83 335.85 320.68 321.51 308.05 289.76 10.28%
EPS 50.85 54.18 64.88 55.10 61.62 54.33 42.77 12.21%
DPS 95.00 95.00 88.24 90.00 74.78 75.09 55.22 43.52%
NAPS 2.7008 2.7821 2.6493 2.8258 2.6678 2.6606 2.4351 7.14%
Adjusted Per Share Value based on latest NOSH - 135,573
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 116.29 114.30 116.44 109.13 109.33 104.32 97.89 12.15%
EPS 17.62 18.77 22.49 18.75 20.95 18.40 14.45 14.12%
DPS 32.49 32.49 30.59 30.59 25.43 25.43 18.66 44.68%
NAPS 0.9358 0.9641 0.9185 0.9616 0.9072 0.901 0.8226 8.96%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 8.30 7.45 7.20 8.30 8.40 6.90 6.90 -
P/RPS 2.47 2.26 2.14 2.59 2.61 2.24 2.38 2.50%
P/EPS 16.32 13.75 11.10 15.06 13.63 12.70 16.13 0.78%
EY 6.13 7.27 9.01 6.64 7.34 7.87 6.20 -0.75%
DY 11.45 12.75 12.26 10.84 8.90 10.88 8.00 26.97%
P/NAPS 3.07 2.68 2.72 2.94 3.15 2.59 2.83 5.57%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 05/10/06 06/07/06 06/04/06 06/01/06 07/10/05 06/07/05 28/04/05 -
Price 8.30 7.65 7.20 8.35 7.95 6.85 7.00 -
P/RPS 2.47 2.32 2.14 2.60 2.47 2.22 2.42 1.37%
P/EPS 16.32 14.12 11.10 15.15 12.90 12.61 16.37 -0.20%
EY 6.13 7.08 9.01 6.60 7.75 7.93 6.11 0.21%
DY 11.45 12.42 12.26 10.78 9.41 10.96 7.89 28.15%
P/NAPS 3.07 2.75 2.72 2.95 2.98 2.57 2.87 4.58%

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