[LPI] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 226.57%
YoY- 110.2%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 144,308 137,785 108,261 116,777 91,142 97,744 73,627 11.85%
PBT 24,308 21,711 21,576 41,529 19,873 16,544 11,190 13.78%
Tax -6,402 -6,500 -6,376 -11,511 -5,592 -3,479 -2,073 20.65%
NP 17,906 15,211 15,200 30,018 14,281 13,065 9,117 11.89%
-
NP to SH 17,906 15,211 15,200 30,018 14,281 13,065 9,117 11.89%
-
Tax Rate 26.34% 29.94% 29.55% 27.72% 28.14% 21.03% 18.53% -
Total Cost 126,402 122,574 93,061 86,759 76,861 84,679 64,510 11.85%
-
Net Worth 335,025 354,330 384,086 358,947 303,545 270,132 213,492 7.79%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 41,289 41,334 34,514 26,982 - - - -
Div Payout % 230.59% 271.74% 227.07% 89.89% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 335,025 354,330 384,086 358,947 303,545 270,132 213,492 7.79%
NOSH 137,632 137,780 138,056 134,912 123,112 118,557 107,385 4.21%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 12.41% 11.04% 14.04% 25.71% 15.67% 13.37% 12.38% -
ROE 5.34% 4.29% 3.96% 8.36% 4.70% 4.84% 4.27% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 104.85 100.00 78.42 86.56 74.03 82.44 68.56 7.33%
EPS 13.01 11.04 11.01 22.25 11.60 11.02 8.49 7.36%
DPS 30.00 30.00 25.00 20.00 0.00 0.00 0.00 -
NAPS 2.4342 2.5717 2.7821 2.6606 2.4656 2.2785 1.9881 3.42%
Adjusted Per Share Value based on latest NOSH - 134,912
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 36.22 34.59 27.18 29.31 22.88 24.54 18.48 11.85%
EPS 4.49 3.82 3.82 7.53 3.58 3.28 2.29 11.86%
DPS 10.36 10.38 8.66 6.77 0.00 0.00 0.00 -
NAPS 0.841 0.8894 0.9641 0.901 0.7619 0.6781 0.5359 7.79%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 11.80 11.30 7.45 6.90 4.20 3.98 3.70 -
P/RPS 11.25 11.30 9.50 7.97 5.67 4.83 5.40 12.99%
P/EPS 90.70 102.36 67.67 31.01 36.21 36.12 43.58 12.98%
EY 1.10 0.98 1.48 3.22 2.76 2.77 2.29 -11.49%
DY 2.54 2.65 3.36 2.90 0.00 0.00 0.00 -
P/NAPS 4.85 4.39 2.68 2.59 1.70 1.75 1.86 17.30%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 09/07/08 04/07/07 06/07/06 06/07/05 29/07/04 24/07/03 23/07/02 -
Price 11.10 11.40 7.65 6.85 4.24 3.96 3.88 -
P/RPS 10.59 11.40 9.76 7.91 5.73 4.80 5.66 10.99%
P/EPS 85.32 103.26 69.48 30.79 36.55 35.93 45.70 10.95%
EY 1.17 0.97 1.44 3.25 2.74 2.78 2.19 -9.91%
DY 2.70 2.63 3.27 2.92 0.00 0.00 0.00 -
P/NAPS 4.56 4.43 2.75 2.57 1.72 1.74 1.95 15.19%

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