[LPI] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -18.47%
YoY- 0.23%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 754,506 659,740 582,788 494,336 453,148 375,664 360,368 13.09%
PBT 144,462 123,336 114,118 110,458 109,650 60,090 45,000 21.43%
Tax -28,022 -32,694 -32,040 -31,854 -31,230 -17,260 -10,518 17.72%
NP 116,440 90,642 82,078 78,604 78,420 42,830 34,482 22.46%
-
NP to SH 116,440 90,642 82,078 78,604 78,420 42,830 34,482 22.46%
-
Tax Rate 19.40% 26.51% 28.08% 28.84% 28.48% 28.72% 23.37% -
Total Cost 638,066 569,098 500,710 415,732 374,728 332,834 325,886 11.83%
-
Net Worth 741,165 335,116 354,279 384,195 358,988 303,627 270,176 18.29%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 72,275 82,602 82,656 69,047 53,971 - - -
Div Payout % 62.07% 91.13% 100.70% 87.84% 68.82% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 741,165 335,116 354,279 384,195 358,988 303,627 270,176 18.29%
NOSH 137,668 137,670 137,760 138,095 134,927 123,145 118,576 2.51%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 15.43% 13.74% 14.08% 15.90% 17.31% 11.40% 9.57% -
ROE 15.71% 27.05% 23.17% 20.46% 21.84% 14.11% 12.76% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 548.06 479.22 423.04 357.97 335.84 305.06 303.91 10.31%
EPS 84.58 65.84 59.58 56.92 58.12 34.78 29.08 19.45%
DPS 52.50 60.00 60.00 50.00 40.00 0.00 0.00 -
NAPS 5.3837 2.4342 2.5717 2.7821 2.6606 2.4656 2.2785 15.39%
Adjusted Per Share Value based on latest NOSH - 138,056
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 189.39 165.60 146.29 124.09 113.75 94.30 90.46 13.09%
EPS 29.23 22.75 20.60 19.73 19.68 10.75 8.66 22.45%
DPS 18.14 20.73 20.75 17.33 13.55 0.00 0.00 -
NAPS 1.8604 0.8412 0.8893 0.9644 0.9011 0.7621 0.6782 18.29%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 11.20 11.80 11.30 7.45 6.90 4.20 3.98 -
P/RPS 2.04 2.46 2.67 2.08 2.05 1.38 1.31 7.65%
P/EPS 13.24 17.92 18.97 13.09 11.87 12.08 13.69 -0.55%
EY 7.55 5.58 5.27 7.64 8.42 8.28 7.31 0.53%
DY 4.69 5.08 5.31 6.71 5.80 0.00 0.00 -
P/NAPS 2.08 4.85 4.39 2.68 2.59 1.70 1.75 2.91%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 06/07/09 09/07/08 04/07/07 06/07/06 06/07/05 29/07/04 24/07/03 -
Price 11.50 11.10 11.40 7.65 6.85 4.24 3.96 -
P/RPS 2.10 2.32 2.69 2.14 2.04 1.39 1.30 8.31%
P/EPS 13.60 16.86 19.13 13.44 11.79 12.19 13.62 -0.02%
EY 7.35 5.93 5.23 7.44 8.48 8.20 7.34 0.02%
DY 4.57 5.41 5.26 6.54 5.84 0.00 0.00 -
P/NAPS 2.14 4.56 4.43 2.75 2.57 1.72 1.74 3.50%

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