[LPI] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
14-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 235.55%
YoY- 155.35%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 104,147 100,355 90,139 90,923 69,205 68,761 30,203 22.90%
PBT 34,877 35,291 24,098 36,276 11,871 10,899 8,910 25.52%
Tax -9,667 -9,868 -6,609 -10,016 -1,587 -1,713 -2,578 24.63%
NP 25,210 25,423 17,489 26,260 10,284 9,186 6,332 25.88%
-
NP to SH 25,210 25,423 17,489 26,260 10,284 9,186 6,332 25.88%
-
Tax Rate 27.72% 27.96% 27.43% 27.61% 13.37% 15.72% 28.93% -
Total Cost 78,937 74,932 72,650 64,663 58,921 59,575 23,871 22.04%
-
Net Worth 370,040 396,256 383,104 343,906 291,240 255,615 214,729 9.49%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 110,147 110,354 94,901 74,320 29,791 16,824 16,098 37.76%
Div Payout % 436.92% 434.07% 542.64% 283.02% 289.69% 183.15% 254.24% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 370,040 396,256 383,104 343,906 291,240 255,615 214,729 9.49%
NOSH 137,684 137,943 135,573 123,867 119,165 112,161 107,322 4.23%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 24.21% 25.33% 19.40% 28.88% 14.86% 13.36% 20.96% -
ROE 6.81% 6.42% 4.57% 7.64% 3.53% 3.59% 2.95% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 75.64 72.75 66.49 73.40 58.07 61.31 28.14 17.90%
EPS 18.31 18.43 12.90 21.20 8.63 8.19 5.90 20.76%
DPS 80.00 80.00 70.00 60.00 25.00 15.00 15.00 32.16%
NAPS 2.6876 2.8726 2.8258 2.7764 2.444 2.279 2.0008 5.03%
Adjusted Per Share Value based on latest NOSH - 123,867
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 26.14 25.19 22.63 22.82 17.37 17.26 7.58 22.90%
EPS 6.33 6.38 4.39 6.59 2.58 2.31 1.59 25.87%
DPS 27.65 27.70 23.82 18.66 7.48 4.22 4.04 37.77%
NAPS 0.9289 0.9947 0.9616 0.8633 0.7311 0.6416 0.539 9.49%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 12.10 9.35 8.30 5.90 4.14 3.80 3.00 -
P/RPS 16.00 12.85 12.48 8.04 7.13 6.20 10.66 6.99%
P/EPS 66.08 50.73 64.34 27.83 47.97 46.40 50.85 4.46%
EY 1.51 1.97 1.55 3.59 2.08 2.16 1.97 -4.33%
DY 6.61 8.56 8.43 10.17 6.04 3.95 5.00 4.76%
P/NAPS 4.50 3.25 2.94 2.13 1.69 1.67 1.50 20.08%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 14/01/08 03/01/07 06/01/06 14/01/05 19/01/04 27/01/03 29/01/02 -
Price 12.50 9.50 8.35 6.40 4.14 3.80 3.26 -
P/RPS 16.53 13.06 12.56 8.72 7.13 6.20 11.58 6.10%
P/EPS 68.27 51.55 64.73 30.19 47.97 46.40 55.25 3.58%
EY 1.46 1.94 1.54 3.31 2.08 2.16 1.81 -3.51%
DY 6.40 8.42 8.38 9.38 6.04 3.95 4.60 5.65%
P/NAPS 4.65 3.31 2.95 2.31 1.69 1.67 1.63 19.08%

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