[LPI] YoY Quarter Result on 31-Mar-2006 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 37.81%
YoY- 162.21%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 210,907 185,562 153,609 138,907 109,797 96,690 82,440 16.93%
PBT 42,237 37,360 35,348 33,653 13,296 10,172 5,956 38.56%
Tax -6,759 -9,945 -9,520 -9,551 -4,104 -3,038 -1,780 24.87%
NP 35,478 27,415 25,828 24,102 9,192 7,134 4,176 42.79%
-
NP to SH 35,478 27,415 25,828 24,102 9,192 7,134 4,176 42.79%
-
Tax Rate 16.00% 26.62% 26.93% 28.38% 30.87% 29.87% 29.89% -
Total Cost 175,429 158,147 127,781 114,805 100,605 89,556 78,264 14.38%
-
Net Worth 647,139 315,527 341,489 365,922 327,722 288,270 274,951 15.31%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 647,139 315,527 341,489 365,922 327,722 288,270 274,951 15.31%
NOSH 137,671 137,694 137,970 138,120 134,582 122,788 118,636 2.50%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 16.82% 14.77% 16.81% 17.35% 8.37% 7.38% 5.07% -
ROE 5.48% 8.69% 7.56% 6.59% 2.80% 2.47% 1.52% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 153.20 134.76 111.34 100.57 81.58 78.75 69.49 14.06%
EPS 25.77 19.91 18.72 17.45 6.83 5.81 3.52 39.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7006 2.2915 2.4751 2.6493 2.4351 2.3477 2.3176 12.49%
Adjusted Per Share Value based on latest NOSH - 138,120
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 52.94 46.58 38.56 34.87 27.56 24.27 20.69 16.93%
EPS 8.91 6.88 6.48 6.05 2.31 1.79 1.05 42.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6244 0.792 0.8572 0.9185 0.8226 0.7236 0.6902 15.31%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 9.00 11.20 9.85 7.20 6.90 4.58 3.78 -
P/RPS 5.87 8.31 8.85 7.16 8.46 5.82 5.44 1.27%
P/EPS 34.92 56.25 52.62 41.26 101.02 78.83 107.39 -17.06%
EY 2.86 1.78 1.90 2.42 0.99 1.27 0.93 20.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 4.89 3.98 2.72 2.83 1.95 1.63 2.67%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 08/04/09 09/04/08 05/04/07 06/04/06 28/04/05 29/04/04 28/04/03 -
Price 9.10 11.20 10.20 7.20 7.00 4.30 3.84 -
P/RPS 5.94 8.31 9.16 7.16 8.58 5.46 5.53 1.19%
P/EPS 35.31 56.25 54.49 41.26 102.49 74.01 109.09 -17.12%
EY 2.83 1.78 1.84 2.42 0.98 1.35 0.92 20.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 4.89 4.12 2.72 2.87 1.83 1.66 2.62%

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