[LPI] YoY Cumulative 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- 63.07%
YoY- 0.23%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 377,253 329,870 291,394 247,168 226,574 187,832 180,184 13.09%
PBT 72,231 61,668 57,059 55,229 54,825 30,045 22,500 21.43%
Tax -14,011 -16,347 -16,020 -15,927 -15,615 -8,630 -5,259 17.72%
NP 58,220 45,321 41,039 39,302 39,210 21,415 17,241 22.46%
-
NP to SH 58,220 45,321 41,039 39,302 39,210 21,415 17,241 22.46%
-
Tax Rate 19.40% 26.51% 28.08% 28.84% 28.48% 28.72% 23.37% -
Total Cost 319,033 284,549 250,355 207,866 187,364 166,417 162,943 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 36,137 41,301 41,328 34,523 26,985 - - -
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 7.86% 13.52% 11.58% 10.23% 10.92% 7.05% 6.38% -
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 274.03 239.61 211.52 178.98 167.92 152.53 151.96 10.31%
EPS 42.29 32.92 29.79 28.46 29.06 17.39 14.54 19.45%
DPS 26.25 30.00 30.00 25.00 20.00 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 94.70 82.80 73.14 62.04 56.87 47.15 45.23 13.09%
EPS 14.61 11.38 10.30 9.87 9.84 5.38 4.33 22.44%
DPS 9.07 10.37 10.37 8.67 6.77 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 4.09 4.92 5.34 4.16 4.11 2.75 2.62 7.69%
P/EPS 26.48 35.84 37.93 26.18 23.74 24.15 27.37 -0.54%
EY 3.78 2.79 2.64 3.82 4.21 4.14 3.65 0.58%
DY 2.34 2.54 2.65 3.36 2.90 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 4.20 4.63 5.39 4.27 4.08 2.78 2.61 8.24%
P/EPS 27.19 33.72 38.27 26.88 23.57 24.38 27.24 -0.03%
EY 3.68 2.97 2.61 3.72 4.24 4.10 3.67 0.04%
DY 2.28 2.70 2.63 3.27 2.92 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