[LPI] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 50.09%
YoY- 24.21%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 582,788 494,336 453,148 375,664 360,368 278,238 199,572 19.54%
PBT 114,118 110,458 109,650 60,090 45,000 34,134 32,034 23.57%
Tax -32,040 -31,854 -31,230 -17,260 -10,518 -7,600 -5,974 32.28%
NP 82,078 78,604 78,420 42,830 34,482 26,534 26,060 21.06%
-
NP to SH 82,078 78,604 78,420 42,830 34,482 26,534 26,060 21.06%
-
Tax Rate 28.08% 28.84% 28.48% 28.72% 23.37% 22.27% 18.65% -
Total Cost 500,710 415,732 374,728 332,834 325,886 251,704 173,512 19.30%
-
Net Worth 354,279 384,195 358,988 303,627 270,176 213,571 201,095 9.89%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 82,656 69,047 53,971 - - - - -
Div Payout % 100.70% 87.84% 68.82% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 354,279 384,195 358,988 303,627 270,176 213,571 201,095 9.89%
NOSH 137,760 138,095 134,927 123,145 118,576 107,425 107,331 4.24%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 14.08% 15.90% 17.31% 11.40% 9.57% 9.54% 13.06% -
ROE 23.17% 20.46% 21.84% 14.11% 12.76% 12.42% 12.96% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 423.04 357.97 335.84 305.06 303.91 259.01 185.94 14.67%
EPS 59.58 56.92 58.12 34.78 29.08 24.70 24.28 16.13%
DPS 60.00 50.00 40.00 0.00 0.00 0.00 0.00 -
NAPS 2.5717 2.7821 2.6606 2.4656 2.2785 1.9881 1.8736 5.41%
Adjusted Per Share Value based on latest NOSH - 123,112
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 146.29 124.09 113.75 94.30 90.46 69.84 50.10 19.54%
EPS 20.60 19.73 19.68 10.75 8.66 6.66 6.54 21.06%
DPS 20.75 17.33 13.55 0.00 0.00 0.00 0.00 -
NAPS 0.8893 0.9644 0.9011 0.7621 0.6782 0.5361 0.5048 9.89%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 11.30 7.45 6.90 4.20 3.98 3.70 2.73 -
P/RPS 2.67 2.08 2.05 1.38 1.31 1.43 1.47 10.45%
P/EPS 18.97 13.09 11.87 12.08 13.69 14.98 11.24 9.11%
EY 5.27 7.64 8.42 8.28 7.31 6.68 8.89 -8.34%
DY 5.31 6.71 5.80 0.00 0.00 0.00 0.00 -
P/NAPS 4.39 2.68 2.59 1.70 1.75 1.86 1.46 20.12%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 04/07/07 06/07/06 06/07/05 29/07/04 24/07/03 23/07/02 24/07/01 -
Price 11.40 7.65 6.85 4.24 3.96 3.88 2.95 -
P/RPS 2.69 2.14 2.04 1.39 1.30 1.50 1.59 9.15%
P/EPS 19.13 13.44 11.79 12.19 13.62 15.71 12.15 7.85%
EY 5.23 7.44 8.48 8.20 7.34 6.37 8.23 -7.27%
DY 5.26 6.54 5.84 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 2.75 2.57 1.72 1.74 1.95 1.57 18.86%

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