[LPI] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 0.14%
YoY- 15.57%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 547,832 463,274 435,547 355,138 344,104 278,108 185,151 19.80%
PBT 122,180 99,289 115,738 53,093 42,597 34,302 31,234 25.51%
Tax -34,197 -29,095 -32,264 -13,568 -8,398 -8,714 -921 82.60%
NP 87,983 70,194 83,474 39,525 34,199 25,588 30,313 19.42%
-
NP to SH 87,983 70,194 83,474 39,525 34,199 25,588 30,313 19.42%
-
Tax Rate 27.99% 29.30% 27.88% 25.56% 19.72% 25.40% 2.95% -
Total Cost 459,849 393,080 352,073 315,613 309,905 252,520 154,838 19.88%
-
Net Worth 345,286 372,799 361,407 313,101 280,948 247,770 209,092 8.71%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 151,689 129,415 101,303 29,791 16,824 16,098 16,086 45.32%
Div Payout % 172.41% 184.37% 121.36% 75.37% 49.19% 62.91% 53.07% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 345,286 372,799 361,407 313,101 280,948 247,770 209,092 8.71%
NOSH 137,690 138,032 135,470 123,438 119,202 112,787 107,331 4.23%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 16.06% 15.15% 19.17% 11.13% 9.94% 9.20% 16.37% -
ROE 25.48% 18.83% 23.10% 12.62% 12.17% 10.33% 14.50% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 397.87 335.63 321.51 287.70 288.67 246.58 172.50 14.93%
EPS 63.90 50.85 61.62 32.02 28.69 22.69 28.24 14.57%
DPS 110.00 95.00 74.78 24.13 14.11 14.27 15.00 39.36%
NAPS 2.5077 2.7008 2.6678 2.5365 2.3569 2.1968 1.9481 4.29%
Adjusted Per Share Value based on latest NOSH - 123,438
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 137.51 116.29 109.33 89.14 86.38 69.81 46.48 19.80%
EPS 22.09 17.62 20.95 9.92 8.58 6.42 7.61 19.42%
DPS 38.08 32.49 25.43 7.48 4.22 4.04 4.04 45.31%
NAPS 0.8667 0.9358 0.9072 0.7859 0.7052 0.6219 0.5249 8.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 11.30 8.30 8.40 4.36 4.00 3.50 2.68 -
P/RPS 2.84 2.47 2.61 1.52 1.39 1.42 1.55 10.61%
P/EPS 17.68 16.32 13.63 13.62 13.94 15.43 9.49 10.92%
EY 5.65 6.13 7.34 7.34 7.17 6.48 10.54 -9.86%
DY 9.73 11.45 8.90 5.54 3.53 4.08 5.60 9.64%
P/NAPS 4.51 3.07 3.15 1.72 1.70 1.59 1.38 21.80%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 09/10/07 05/10/06 07/10/05 26/10/04 08/10/03 28/10/02 01/11/01 -
Price 11.50 8.30 7.95 4.52 4.04 3.62 2.76 -
P/RPS 2.89 2.47 2.47 1.57 1.40 1.47 1.60 10.35%
P/EPS 18.00 16.32 12.90 14.12 14.08 15.96 9.77 10.71%
EY 5.56 6.13 7.75 7.08 7.10 6.27 10.23 -9.65%
DY 9.57 11.45 9.41 5.34 3.49 3.94 5.43 9.90%
P/NAPS 4.59 3.07 2.98 1.78 1.71 1.65 1.42 21.58%

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