[LPI] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -83.44%
YoY- 28.85%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 185,562 153,609 138,907 109,797 96,690 82,440 65,492 18.93%
PBT 37,360 35,348 33,653 13,296 10,172 5,956 5,877 36.06%
Tax -9,945 -9,520 -9,551 -4,104 -3,038 -1,780 -1,727 33.84%
NP 27,415 25,828 24,102 9,192 7,134 4,176 4,150 36.94%
-
NP to SH 27,415 25,828 24,102 9,192 7,134 4,176 4,150 36.94%
-
Tax Rate 26.62% 26.93% 28.38% 30.87% 29.87% 29.89% 29.39% -
Total Cost 158,147 127,781 114,805 100,605 89,556 78,264 61,342 17.08%
-
Net Worth 315,527 341,489 365,922 327,722 288,270 274,951 219,122 6.25%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 315,527 341,489 365,922 327,722 288,270 274,951 219,122 6.25%
NOSH 137,694 137,970 138,120 134,582 122,788 118,636 107,512 4.20%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 14.77% 16.81% 17.35% 8.37% 7.38% 5.07% 6.34% -
ROE 8.69% 7.56% 6.59% 2.80% 2.47% 1.52% 1.89% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 134.76 111.34 100.57 81.58 78.75 69.49 60.92 14.13%
EPS 19.91 18.72 17.45 6.83 5.81 3.52 3.86 31.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2915 2.4751 2.6493 2.4351 2.3477 2.3176 2.0381 1.97%
Adjusted Per Share Value based on latest NOSH - 134,582
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 46.58 38.56 34.87 27.56 24.27 20.69 16.44 18.93%
EPS 6.88 6.48 6.05 2.31 1.79 1.05 1.04 36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.792 0.8572 0.9185 0.8226 0.7236 0.6902 0.55 6.25%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 11.20 9.85 7.20 6.90 4.58 3.78 4.34 -
P/RPS 8.31 8.85 7.16 8.46 5.82 5.44 7.12 2.60%
P/EPS 56.25 52.62 41.26 101.02 78.83 107.39 112.44 -10.89%
EY 1.78 1.90 2.42 0.99 1.27 0.93 0.89 12.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.89 3.98 2.72 2.83 1.95 1.63 2.13 14.84%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 09/04/08 05/04/07 06/04/06 28/04/05 29/04/04 28/04/03 24/04/02 -
Price 11.20 10.20 7.20 7.00 4.30 3.84 4.38 -
P/RPS 8.31 9.16 7.16 8.58 5.46 5.53 7.19 2.43%
P/EPS 56.25 54.49 41.26 102.49 74.01 109.09 113.47 -11.02%
EY 1.78 1.84 2.42 0.98 1.35 0.92 0.88 12.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.89 4.12 2.72 2.87 1.83 1.66 2.15 14.66%

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