[LPI] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
05-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -10.6%
YoY- -7.88%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 778,504 695,464 596,636 497,513 459,498 381,244 363,124 13.54%
PBT 153,086 129,396 115,852 100,254 105,949 54,962 42,264 23.90%
Tax -31,597 -33,986 -32,438 -29,981 -29,664 -15,974 -8,913 23.45%
NP 121,489 95,409 83,413 70,273 76,285 38,988 33,350 24.01%
-
NP to SH 121,489 95,409 83,413 70,273 76,285 38,988 33,350 24.01%
-
Tax Rate 20.64% 26.27% 28.00% 29.91% 28.00% 29.06% 21.09% -
Total Cost 657,014 600,054 513,222 427,240 383,213 342,256 329,773 12.16%
-
Net Worth 803,877 330,982 345,250 372,925 361,352 313,217 280,729 19.14%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 48,180 55,065 55,070 46,026 - - - -
Div Payout % 39.66% 57.71% 66.02% 65.50% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 803,877 330,982 345,250 372,925 361,352 313,217 280,729 19.14%
NOSH 137,659 137,662 137,676 138,079 135,449 123,483 119,109 2.43%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 15.61% 13.72% 13.98% 14.12% 16.60% 10.23% 9.18% -
ROE 15.11% 28.83% 24.16% 18.84% 21.11% 12.45% 11.88% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 565.53 505.19 433.36 360.31 339.24 308.74 304.87 10.83%
EPS 88.25 69.31 60.59 50.89 56.32 31.57 28.00 21.06%
DPS 35.00 40.00 40.00 33.33 0.00 0.00 0.00 -
NAPS 5.8396 2.4043 2.5077 2.7008 2.6678 2.5365 2.3569 16.30%
Adjusted Per Share Value based on latest NOSH - 138,032
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 195.42 174.57 149.76 124.88 115.34 95.70 91.15 13.54%
EPS 30.50 23.95 20.94 17.64 19.15 9.79 8.37 24.02%
DPS 12.09 13.82 13.82 11.55 0.00 0.00 0.00 -
NAPS 2.0179 0.8308 0.8666 0.9361 0.907 0.7862 0.7047 19.14%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 12.40 10.40 11.30 8.30 8.40 4.36 4.00 -
P/RPS 2.19 2.06 2.61 2.30 2.48 1.41 1.31 8.93%
P/EPS 14.05 15.01 18.65 16.31 14.91 13.81 14.29 -0.28%
EY 7.12 6.66 5.36 6.13 6.70 7.24 7.00 0.28%
DY 2.82 3.85 3.54 4.02 0.00 0.00 0.00 -
P/NAPS 2.12 4.33 4.51 3.07 3.15 1.72 1.70 3.74%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 08/10/09 09/10/08 09/10/07 05/10/06 07/10/05 26/10/04 08/10/03 -
Price 12.22 10.10 11.50 8.30 7.95 4.52 4.04 -
P/RPS 2.16 2.00 2.65 2.30 2.34 1.46 1.33 8.40%
P/EPS 13.85 14.57 18.98 16.31 14.12 14.32 14.43 -0.68%
EY 7.22 6.86 5.27 6.13 7.08 6.99 6.93 0.68%
DY 2.86 3.96 3.48 4.02 0.00 0.00 0.00 -
P/NAPS 2.09 4.20 4.59 3.07 2.98 1.78 1.71 3.39%

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