[LPI] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 3.18%
YoY- 21.76%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 517,716 455,357 415,598 352,196 325,567 259,059 160,902 21.49%
PBT 112,312 103,964 102,278 51,114 41,724 32,113 33,403 22.38%
Tax -32,447 -29,169 -28,982 -11,643 -9,308 -5,033 -4,849 37.25%
NP 79,865 74,795 73,296 39,471 32,416 27,080 28,554 18.69%
-
NP to SH 79,865 74,795 73,296 39,471 32,416 27,080 28,554 18.69%
-
Tax Rate 28.89% 28.06% 28.34% 22.78% 22.31% 15.67% 14.52% -
Total Cost 437,851 380,562 342,302 312,725 293,151 231,979 132,348 22.05%
-
Net Worth 354,330 384,086 358,947 303,545 270,132 213,492 201,324 9.87%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 151,689 129,415 101,303 29,791 16,824 16,098 16,086 45.32%
Div Payout % 189.93% 173.03% 138.21% 75.48% 51.90% 59.45% 56.34% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 354,330 384,086 358,947 303,545 270,132 213,492 201,324 9.87%
NOSH 137,780 138,056 134,912 123,112 118,557 107,385 107,453 4.22%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 15.43% 16.43% 17.64% 11.21% 9.96% 10.45% 17.75% -
ROE 22.54% 19.47% 20.42% 13.00% 12.00% 12.68% 14.18% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 375.75 329.83 308.05 286.08 274.61 241.24 149.74 16.56%
EPS 57.97 54.18 54.33 32.06 27.34 25.22 26.57 13.87%
DPS 110.00 95.00 75.09 24.20 14.19 15.00 15.00 39.36%
NAPS 2.5717 2.7821 2.6606 2.4656 2.2785 1.9881 1.8736 5.41%
Adjusted Per Share Value based on latest NOSH - 123,112
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 129.95 114.30 104.32 88.41 81.72 65.03 40.39 21.49%
EPS 20.05 18.77 18.40 9.91 8.14 6.80 7.17 18.68%
DPS 38.08 32.49 25.43 7.48 4.22 4.04 4.04 45.31%
NAPS 0.8894 0.9641 0.901 0.7619 0.6781 0.5359 0.5054 9.87%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 11.30 7.45 6.90 4.20 3.98 3.70 2.73 -
P/RPS 3.01 2.26 2.24 1.47 1.45 1.53 1.82 8.74%
P/EPS 19.49 13.75 12.70 13.10 14.56 14.67 10.27 11.26%
EY 5.13 7.27 7.87 7.63 6.87 6.82 9.73 -10.11%
DY 9.73 12.75 10.88 5.76 3.57 4.05 5.49 10.00%
P/NAPS 4.39 2.68 2.59 1.70 1.75 1.86 1.46 20.12%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 04/07/07 06/07/06 06/07/05 29/07/04 24/07/03 23/07/02 24/07/01 -
Price 11.40 7.65 6.85 4.24 3.96 3.88 2.95 -
P/RPS 3.03 2.32 2.22 1.48 1.44 1.61 1.97 7.43%
P/EPS 19.67 14.12 12.61 13.22 14.48 15.39 11.10 10.00%
EY 5.08 7.08 7.93 7.56 6.90 6.50 9.01 -9.10%
DY 9.65 12.42 10.96 5.71 3.58 3.87 5.08 11.28%
P/NAPS 4.43 2.75 2.57 1.72 1.74 1.95 1.57 18.86%

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