[LPI] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -8.97%
YoY- 16.9%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 596,636 497,513 459,498 381,244 363,124 298,210 119,877 30.64%
PBT 115,852 100,254 105,949 54,962 42,264 33,857 29,537 25.56%
Tax -32,438 -29,981 -29,664 -15,974 -8,913 -8,181 -2,189 56.69%
NP 83,413 70,273 76,285 38,988 33,350 25,676 27,348 20.41%
-
NP to SH 83,413 70,273 76,285 38,988 33,350 25,676 27,348 20.41%
-
Tax Rate 28.00% 29.91% 28.00% 29.06% 21.09% 24.16% 7.41% -
Total Cost 513,222 427,240 383,213 342,256 329,773 272,534 92,529 33.02%
-
Net Worth 345,250 372,925 361,352 313,217 280,729 247,680 209,091 8.71%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 55,070 46,026 - - - - - -
Div Payout % 66.02% 65.50% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 345,250 372,925 361,352 313,217 280,729 247,680 209,091 8.71%
NOSH 137,676 138,079 135,449 123,483 119,109 112,745 107,331 4.23%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 13.98% 14.12% 16.60% 10.23% 9.18% 8.61% 22.81% -
ROE 24.16% 18.84% 21.11% 12.45% 11.88% 10.37% 13.08% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 433.36 360.31 339.24 308.74 304.87 264.50 111.69 25.34%
EPS 60.59 50.89 56.32 31.57 28.00 22.89 25.48 15.52%
DPS 40.00 33.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5077 2.7008 2.6678 2.5365 2.3569 2.1968 1.9481 4.29%
Adjusted Per Share Value based on latest NOSH - 123,438
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 149.76 124.88 115.34 95.70 91.15 74.86 30.09 30.64%
EPS 20.94 17.64 19.15 9.79 8.37 6.45 6.86 20.43%
DPS 13.82 11.55 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8666 0.9361 0.907 0.7862 0.7047 0.6217 0.5249 8.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 11.30 8.30 8.40 4.36 4.00 3.50 2.68 -
P/RPS 2.61 2.30 2.48 1.41 1.31 1.32 2.40 1.40%
P/EPS 18.65 16.31 14.91 13.81 14.29 15.37 10.52 10.00%
EY 5.36 6.13 6.70 7.24 7.00 6.51 9.51 -9.10%
DY 3.54 4.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.51 3.07 3.15 1.72 1.70 1.59 1.38 21.80%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 09/10/07 05/10/06 07/10/05 26/10/04 08/10/03 28/10/02 01/11/01 -
Price 11.50 8.30 7.95 4.52 4.04 3.62 2.76 -
P/RPS 2.65 2.30 2.34 1.46 1.33 1.37 2.47 1.17%
P/EPS 18.98 16.31 14.12 14.32 14.43 15.90 10.83 9.79%
EY 5.27 6.13 7.08 6.99 6.93 6.29 9.23 -8.91%
DY 3.48 4.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.59 3.07 2.98 1.78 1.71 1.65 1.42 21.58%

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