[LPI] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 19.96%
YoY- 55.69%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 473,490 463,274 455,357 463,873 434,763 435,547 415,598 9.05%
PBT 110,482 99,289 103,964 123,917 103,560 115,738 102,278 5.26%
Tax -32,354 -29,095 -29,169 -34,304 -28,857 -32,264 -28,982 7.59%
NP 78,128 70,194 74,795 89,613 74,703 83,474 73,296 4.33%
-
NP to SH 78,128 70,194 74,795 89,613 74,703 83,474 73,296 4.33%
-
Tax Rate 29.28% 29.30% 28.06% 27.68% 27.87% 27.88% 28.34% -
Total Cost 395,362 393,080 380,562 374,260 360,060 352,073 342,302 10.05%
-
Net Worth 396,256 372,799 384,086 365,922 383,104 361,407 358,947 6.79%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 144,868 129,415 129,415 121,884 121,884 101,303 101,303 26.84%
Div Payout % 185.43% 184.37% 173.03% 136.01% 163.16% 121.36% 138.21% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 396,256 372,799 384,086 365,922 383,104 361,407 358,947 6.79%
NOSH 137,943 138,032 138,056 138,120 135,573 135,470 134,912 1.48%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.50% 15.15% 16.43% 19.32% 17.18% 19.17% 17.64% -
ROE 19.72% 18.83% 19.47% 24.49% 19.50% 23.10% 20.42% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 343.25 335.63 329.83 335.85 320.68 321.51 308.05 7.45%
EPS 56.64 50.85 54.18 64.88 55.10 61.62 54.33 2.80%
DPS 105.00 95.00 95.00 88.24 90.00 74.78 75.09 24.97%
NAPS 2.8726 2.7008 2.7821 2.6493 2.8258 2.6678 2.6606 5.22%
Adjusted Per Share Value based on latest NOSH - 138,120
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 118.85 116.29 114.30 116.44 109.13 109.33 104.32 9.05%
EPS 19.61 17.62 18.77 22.49 18.75 20.95 18.40 4.32%
DPS 36.36 32.49 32.49 30.59 30.59 25.43 25.43 26.83%
NAPS 0.9947 0.9358 0.9641 0.9185 0.9616 0.9072 0.901 6.79%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 9.35 8.30 7.45 7.20 8.30 8.40 6.90 -
P/RPS 2.72 2.47 2.26 2.14 2.59 2.61 2.24 13.77%
P/EPS 16.51 16.32 13.75 11.10 15.06 13.63 12.70 19.05%
EY 6.06 6.13 7.27 9.01 6.64 7.34 7.87 -15.94%
DY 11.23 11.45 12.75 12.26 10.84 8.90 10.88 2.12%
P/NAPS 3.25 3.07 2.68 2.72 2.94 3.15 2.59 16.29%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 03/01/07 05/10/06 06/07/06 06/04/06 06/01/06 07/10/05 06/07/05 -
Price 9.50 8.30 7.65 7.20 8.35 7.95 6.85 -
P/RPS 2.77 2.47 2.32 2.14 2.60 2.47 2.22 15.85%
P/EPS 16.77 16.32 14.12 11.10 15.15 12.90 12.61 20.87%
EY 5.96 6.13 7.08 9.01 6.60 7.75 7.93 -17.29%
DY 11.05 11.45 12.42 12.26 10.78 9.41 10.96 0.54%
P/NAPS 3.31 3.07 2.75 2.72 2.95 2.98 2.57 18.32%

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