[LPI] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 3.71%
YoY- 50.46%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 434,763 435,547 415,598 389,963 376,856 355,138 352,196 15.03%
PBT 103,560 115,738 102,278 80,622 77,498 53,093 51,114 59.91%
Tax -28,857 -32,264 -28,982 -23,063 -21,997 -13,568 -11,643 82.84%
NP 74,703 83,474 73,296 57,559 55,501 39,525 39,471 52.82%
-
NP to SH 74,703 83,474 73,296 57,559 55,501 39,525 39,471 52.82%
-
Tax Rate 27.87% 27.88% 28.34% 28.61% 28.38% 25.56% 22.78% -
Total Cost 360,060 352,073 342,302 332,404 321,355 315,613 312,725 9.82%
-
Net Worth 383,104 361,407 358,947 327,722 343,906 313,101 303,545 16.73%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 121,884 101,303 101,303 74,320 74,320 29,791 29,791 155.14%
Div Payout % 163.16% 121.36% 138.21% 129.12% 133.91% 75.37% 75.48% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 383,104 361,407 358,947 327,722 343,906 313,101 303,545 16.73%
NOSH 135,573 135,470 134,912 134,582 123,867 123,438 123,112 6.62%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 17.18% 19.17% 17.64% 14.76% 14.73% 11.13% 11.21% -
ROE 19.50% 23.10% 20.42% 17.56% 16.14% 12.62% 13.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 320.68 321.51 308.05 289.76 304.24 287.70 286.08 7.88%
EPS 55.10 61.62 54.33 42.77 44.81 32.02 32.06 43.33%
DPS 90.00 74.78 75.09 55.22 60.00 24.13 24.20 139.46%
NAPS 2.8258 2.6678 2.6606 2.4351 2.7764 2.5365 2.4656 9.48%
Adjusted Per Share Value based on latest NOSH - 134,582
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 109.13 109.33 104.32 97.89 94.60 89.14 88.41 15.02%
EPS 18.75 20.95 18.40 14.45 13.93 9.92 9.91 52.79%
DPS 30.59 25.43 25.43 18.66 18.66 7.48 7.48 155.07%
NAPS 0.9616 0.9072 0.901 0.8226 0.8633 0.7859 0.7619 16.73%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 8.30 8.40 6.90 6.90 5.90 4.36 4.20 -
P/RPS 2.59 2.61 2.24 2.38 1.94 1.52 1.47 45.72%
P/EPS 15.06 13.63 12.70 16.13 13.17 13.62 13.10 9.71%
EY 6.64 7.34 7.87 6.20 7.59 7.34 7.63 -8.82%
DY 10.84 8.90 10.88 8.00 10.17 5.54 5.76 52.25%
P/NAPS 2.94 3.15 2.59 2.83 2.13 1.72 1.70 43.93%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 06/01/06 07/10/05 06/07/05 28/04/05 14/01/05 26/10/04 29/07/04 -
Price 8.35 7.95 6.85 7.00 6.40 4.52 4.24 -
P/RPS 2.60 2.47 2.22 2.42 2.10 1.57 1.48 45.44%
P/EPS 15.15 12.90 12.61 16.37 14.28 14.12 13.22 9.48%
EY 6.60 7.75 7.93 6.11 7.00 7.08 7.56 -8.63%
DY 10.78 9.41 10.96 7.89 9.38 5.34 5.71 52.57%
P/NAPS 2.95 2.98 2.57 2.87 2.31 1.78 1.72 43.14%

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