[LPI] YoY Cumulative 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- 200.18%
YoY- 24.21%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 291,394 247,168 226,574 187,832 180,184 139,119 99,786 19.54%
PBT 57,059 55,229 54,825 30,045 22,500 17,067 16,017 23.57%
Tax -16,020 -15,927 -15,615 -8,630 -5,259 -3,800 -2,987 32.28%
NP 41,039 39,302 39,210 21,415 17,241 13,267 13,030 21.06%
-
NP to SH 41,039 39,302 39,210 21,415 17,241 13,267 13,030 21.06%
-
Tax Rate 28.08% 28.84% 28.48% 28.72% 23.37% 22.27% 18.65% -
Total Cost 250,355 207,866 187,364 166,417 162,943 125,852 86,756 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 41,328 34,523 26,985 - - - - -
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 11.58% 10.23% 10.92% 7.05% 6.38% 6.21% 6.48% -
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 211.52 178.98 167.92 152.53 151.96 129.50 92.97 14.67%
EPS 29.79 28.46 29.06 17.39 14.54 12.35 12.14 16.13%
DPS 30.00 25.00 20.00 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 73.14 62.04 56.87 47.15 45.23 34.92 25.05 19.54%
EPS 10.30 9.87 9.84 5.38 4.33 3.33 3.27 21.06%
DPS 10.37 8.67 6.77 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 5.34 4.16 4.11 2.75 2.62 2.86 2.94 10.45%
P/EPS 37.93 26.18 23.74 24.15 27.37 29.96 22.49 9.09%
EY 2.64 3.82 4.21 4.14 3.65 3.34 4.45 -8.33%
DY 2.65 3.36 2.90 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 5.39 4.27 4.08 2.78 2.61 3.00 3.17 9.24%
P/EPS 38.27 26.88 23.57 24.38 27.24 31.42 24.30 7.85%
EY 2.61 3.72 4.24 4.10 3.67 3.18 4.12 -7.32%
DY 2.63 3.27 2.92 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