[LPI] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 113.28%
YoY- 83.1%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 659,740 582,788 494,336 453,148 375,664 360,368 278,238 15.46%
PBT 123,336 114,118 110,458 109,650 60,090 45,000 34,134 23.85%
Tax -32,694 -32,040 -31,854 -31,230 -17,260 -10,518 -7,600 27.50%
NP 90,642 82,078 78,604 78,420 42,830 34,482 26,534 22.69%
-
NP to SH 90,642 82,078 78,604 78,420 42,830 34,482 26,534 22.69%
-
Tax Rate 26.51% 28.08% 28.84% 28.48% 28.72% 23.37% 22.27% -
Total Cost 569,098 500,710 415,732 374,728 332,834 325,886 251,704 14.55%
-
Net Worth 335,116 354,279 384,195 358,988 303,627 270,176 213,571 7.79%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 82,602 82,656 69,047 53,971 - - - -
Div Payout % 91.13% 100.70% 87.84% 68.82% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 335,116 354,279 384,195 358,988 303,627 270,176 213,571 7.79%
NOSH 137,670 137,760 138,095 134,927 123,145 118,576 107,425 4.21%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 13.74% 14.08% 15.90% 17.31% 11.40% 9.57% 9.54% -
ROE 27.05% 23.17% 20.46% 21.84% 14.11% 12.76% 12.42% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 479.22 423.04 357.97 335.84 305.06 303.91 259.01 10.78%
EPS 65.84 59.58 56.92 58.12 34.78 29.08 24.70 17.73%
DPS 60.00 60.00 50.00 40.00 0.00 0.00 0.00 -
NAPS 2.4342 2.5717 2.7821 2.6606 2.4656 2.2785 1.9881 3.42%
Adjusted Per Share Value based on latest NOSH - 134,912
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 165.60 146.29 124.09 113.75 94.30 90.46 69.84 15.46%
EPS 22.75 20.60 19.73 19.68 10.75 8.66 6.66 22.69%
DPS 20.73 20.75 17.33 13.55 0.00 0.00 0.00 -
NAPS 0.8412 0.8893 0.9644 0.9011 0.7621 0.6782 0.5361 7.79%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 11.80 11.30 7.45 6.90 4.20 3.98 3.70 -
P/RPS 2.46 2.67 2.08 2.05 1.38 1.31 1.43 9.45%
P/EPS 17.92 18.97 13.09 11.87 12.08 13.69 14.98 3.02%
EY 5.58 5.27 7.64 8.42 8.28 7.31 6.68 -2.95%
DY 5.08 5.31 6.71 5.80 0.00 0.00 0.00 -
P/NAPS 4.85 4.39 2.68 2.59 1.70 1.75 1.86 17.30%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 09/07/08 04/07/07 06/07/06 06/07/05 29/07/04 24/07/03 23/07/02 -
Price 11.10 11.40 7.65 6.85 4.24 3.96 3.88 -
P/RPS 2.32 2.69 2.14 2.04 1.39 1.30 1.50 7.53%
P/EPS 16.86 19.13 13.44 11.79 12.19 13.62 15.71 1.18%
EY 5.93 5.23 7.44 8.48 8.20 7.34 6.37 -1.18%
DY 5.41 5.26 6.54 5.84 0.00 0.00 0.00 -
P/NAPS 4.56 4.43 2.75 2.57 1.72 1.74 1.95 15.19%

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