[LPI] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
05-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 2.21%
YoY- -10.89%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 551,624 547,832 517,716 488,192 473,490 463,274 455,357 13.59%
PBT 121,766 122,180 112,312 112,177 110,482 99,289 103,964 11.08%
Tax -33,996 -34,197 -32,447 -32,323 -32,354 -29,095 -29,169 10.71%
NP 87,770 87,983 79,865 79,854 78,128 70,194 74,795 11.22%
-
NP to SH 87,770 87,983 79,865 79,854 78,128 70,194 74,795 11.22%
-
Tax Rate 27.92% 27.99% 28.89% 28.81% 29.28% 29.30% 28.06% -
Total Cost 463,854 459,849 437,851 408,338 395,362 393,080 380,562 14.06%
-
Net Worth 370,040 345,286 354,330 341,489 396,256 372,799 384,086 -2.44%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 151,481 151,689 151,689 144,868 144,868 129,415 129,415 11.03%
Div Payout % 172.59% 172.41% 189.93% 181.42% 185.43% 184.37% 173.03% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 370,040 345,286 354,330 341,489 396,256 372,799 384,086 -2.44%
NOSH 137,684 137,690 137,780 137,970 137,943 138,032 138,056 -0.17%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.91% 16.06% 15.43% 16.36% 16.50% 15.15% 16.43% -
ROE 23.72% 25.48% 22.54% 23.38% 19.72% 18.83% 19.47% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 400.64 397.87 375.75 353.84 343.25 335.63 329.83 13.80%
EPS 63.75 63.90 57.97 57.88 56.64 50.85 54.18 11.42%
DPS 110.00 110.00 110.00 105.00 105.00 95.00 95.00 10.23%
NAPS 2.6876 2.5077 2.5717 2.4751 2.8726 2.7008 2.7821 -2.27%
Adjusted Per Share Value based on latest NOSH - 137,970
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 138.47 137.51 129.95 122.54 118.85 116.29 114.30 13.60%
EPS 22.03 22.09 20.05 20.04 19.61 17.62 18.77 11.23%
DPS 38.02 38.08 38.08 36.36 36.36 32.49 32.49 11.01%
NAPS 0.9289 0.8667 0.8894 0.8572 0.9947 0.9358 0.9641 -2.44%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 12.10 11.30 11.30 9.85 9.35 8.30 7.45 -
P/RPS 3.02 2.84 3.01 2.78 2.72 2.47 2.26 21.25%
P/EPS 18.98 17.68 19.49 17.02 16.51 16.32 13.75 23.90%
EY 5.27 5.65 5.13 5.88 6.06 6.13 7.27 -19.25%
DY 9.09 9.73 9.73 10.66 11.23 11.45 12.75 -20.14%
P/NAPS 4.50 4.51 4.39 3.98 3.25 3.07 2.68 41.13%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 14/01/08 09/10/07 04/07/07 05/04/07 03/01/07 05/10/06 06/07/06 -
Price 12.50 11.50 11.40 10.20 9.50 8.30 7.65 -
P/RPS 3.12 2.89 3.03 2.88 2.77 2.47 2.32 21.77%
P/EPS 19.61 18.00 19.67 17.62 16.77 16.32 14.12 24.40%
EY 5.10 5.56 5.08 5.67 5.96 6.13 7.08 -19.59%
DY 8.80 9.57 9.65 10.29 11.05 11.45 12.42 -20.47%
P/NAPS 4.65 4.59 4.43 4.12 3.31 3.07 2.75 41.79%

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