[LPI] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
19-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 3.21%
YoY- 24.1%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 473,490 434,763 376,856 344,548 292,419 211,810 116,157 26.37%
PBT 110,482 103,560 77,498 43,569 36,291 31,063 30,935 23.62%
Tax -32,354 -28,857 -21,997 -8,272 -7,849 -4,220 -5,918 32.70%
NP 78,128 74,703 55,501 35,297 28,442 26,843 25,017 20.89%
-
NP to SH 78,128 74,703 55,501 35,297 28,442 26,843 25,017 20.89%
-
Tax Rate 29.28% 27.87% 28.38% 18.99% 21.63% 13.59% 19.13% -
Total Cost 395,362 360,060 321,355 309,251 263,977 184,967 91,140 27.69%
-
Net Worth 396,256 383,104 343,906 291,240 255,615 214,729 188,994 13.12%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 144,868 121,884 74,320 29,791 16,824 16,098 16,086 44.21%
Div Payout % 185.43% 163.16% 133.91% 84.40% 59.15% 59.97% 64.30% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 396,256 383,104 343,906 291,240 255,615 214,729 188,994 13.12%
NOSH 137,943 135,573 123,867 119,165 112,161 107,322 107,242 4.28%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.50% 17.18% 14.73% 10.24% 9.73% 12.67% 21.54% -
ROE 19.72% 19.50% 16.14% 12.12% 11.13% 12.50% 13.24% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 343.25 320.68 304.24 289.13 260.71 197.36 108.31 21.18%
EPS 56.64 55.10 44.81 29.62 25.36 25.01 23.33 15.92%
DPS 105.00 90.00 60.00 25.00 15.00 15.00 15.00 38.28%
NAPS 2.8726 2.8258 2.7764 2.444 2.279 2.0008 1.7623 8.48%
Adjusted Per Share Value based on latest NOSH - 119,165
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 118.85 109.13 94.60 86.49 73.40 53.17 29.16 26.37%
EPS 19.61 18.75 13.93 8.86 7.14 6.74 6.28 20.88%
DPS 36.36 30.59 18.66 7.48 4.22 4.04 4.04 44.20%
NAPS 0.9947 0.9616 0.8633 0.7311 0.6416 0.539 0.4744 13.12%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 9.35 8.30 5.90 4.14 3.80 3.00 2.54 -
P/RPS 2.72 2.59 1.94 1.43 1.46 1.52 2.35 2.46%
P/EPS 16.51 15.06 13.17 13.98 14.99 11.99 10.89 7.17%
EY 6.06 6.64 7.59 7.15 6.67 8.34 9.18 -6.68%
DY 11.23 10.84 10.17 6.04 3.95 5.00 5.91 11.28%
P/NAPS 3.25 2.94 2.13 1.69 1.67 1.50 1.44 14.52%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 03/01/07 06/01/06 14/01/05 19/01/04 27/01/03 29/01/02 02/02/01 -
Price 9.50 8.35 6.40 4.14 3.80 3.26 2.94 -
P/RPS 2.77 2.60 2.10 1.43 1.46 1.65 2.71 0.36%
P/EPS 16.77 15.15 14.28 13.98 14.99 13.03 12.60 4.87%
EY 5.96 6.60 7.00 7.15 6.67 7.67 7.93 -4.64%
DY 11.05 10.78 9.38 6.04 3.95 4.60 5.10 13.74%
P/NAPS 3.31 2.95 2.31 1.69 1.67 1.63 1.67 12.07%

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