[LPI] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -16.54%
YoY- 2.05%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 686,111 590,100 517,716 455,357 415,598 352,196 325,567 13.21%
PBT 152,127 126,375 112,312 103,964 102,278 51,114 41,724 24.03%
Tax -34,981 -34,323 -32,447 -29,169 -28,982 -11,643 -9,308 24.66%
NP 117,146 92,052 79,865 74,795 73,296 39,471 32,416 23.85%
-
NP to SH 117,146 92,052 79,865 74,795 73,296 39,471 32,416 23.85%
-
Tax Rate 22.99% 27.16% 28.89% 28.06% 28.34% 22.78% 22.31% -
Total Cost 568,965 498,048 437,851 380,562 342,302 312,725 293,151 11.67%
-
Net Worth 741,138 335,025 354,330 384,086 358,947 303,545 270,132 18.30%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 111,839 151,437 151,689 129,415 101,303 29,791 16,824 37.08%
Div Payout % 95.47% 164.51% 189.93% 173.03% 138.21% 75.48% 51.90% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 741,138 335,025 354,330 384,086 358,947 303,545 270,132 18.30%
NOSH 137,663 137,632 137,780 138,056 134,912 123,112 118,557 2.51%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 17.07% 15.60% 15.43% 16.43% 17.64% 11.21% 9.96% -
ROE 15.81% 27.48% 22.54% 19.47% 20.42% 13.00% 12.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 498.40 428.75 375.75 329.83 308.05 286.08 274.61 10.43%
EPS 85.10 66.88 57.97 54.18 54.33 32.06 27.34 20.81%
DPS 81.25 110.00 110.00 95.00 75.09 24.20 14.19 33.71%
NAPS 5.3837 2.4342 2.5717 2.7821 2.6606 2.4656 2.2785 15.39%
Adjusted Per Share Value based on latest NOSH - 138,056
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 172.22 148.12 129.95 114.30 104.32 88.41 81.72 13.21%
EPS 29.41 23.11 20.05 18.77 18.40 9.91 8.14 23.84%
DPS 28.07 38.01 38.08 32.49 25.43 7.48 4.22 37.09%
NAPS 1.8604 0.841 0.8894 0.9641 0.901 0.7619 0.6781 18.30%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 11.20 11.80 11.30 7.45 6.90 4.20 3.98 -
P/RPS 2.25 2.75 3.01 2.26 2.24 1.47 1.45 7.59%
P/EPS 13.16 17.64 19.49 13.75 12.70 13.10 14.56 -1.66%
EY 7.60 5.67 5.13 7.27 7.87 7.63 6.87 1.69%
DY 7.25 9.32 9.73 12.75 10.88 5.76 3.57 12.52%
P/NAPS 2.08 4.85 4.39 2.68 2.59 1.70 1.75 2.91%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 06/07/09 09/07/08 04/07/07 06/07/06 06/07/05 29/07/04 24/07/03 -
Price 11.50 11.10 11.40 7.65 6.85 4.24 3.96 -
P/RPS 2.31 2.59 3.03 2.32 2.22 1.48 1.44 8.18%
P/EPS 13.51 16.60 19.67 14.12 12.61 13.22 14.48 -1.14%
EY 7.40 6.03 5.08 7.08 7.93 7.56 6.90 1.17%
DY 7.07 9.91 9.65 12.42 10.96 5.71 3.58 11.99%
P/NAPS 2.14 4.56 4.43 2.75 2.57 1.72 1.74 3.50%

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