[LPI] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
14-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 40.42%
YoY- 57.24%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 551,624 473,490 434,763 376,856 344,548 292,419 211,810 17.28%
PBT 121,766 110,482 103,560 77,498 43,569 36,291 31,063 25.55%
Tax -33,996 -32,354 -28,857 -21,997 -8,272 -7,849 -4,220 41.56%
NP 87,770 78,128 74,703 55,501 35,297 28,442 26,843 21.81%
-
NP to SH 87,770 78,128 74,703 55,501 35,297 28,442 26,843 21.81%
-
Tax Rate 27.92% 29.28% 27.87% 28.38% 18.99% 21.63% 13.59% -
Total Cost 463,854 395,362 360,060 321,355 309,251 263,977 184,967 16.55%
-
Net Worth 370,040 396,256 383,104 343,906 291,240 255,615 214,729 9.49%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 151,481 144,868 121,884 74,320 29,791 16,824 16,098 45.27%
Div Payout % 172.59% 185.43% 163.16% 133.91% 84.40% 59.15% 59.97% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 370,040 396,256 383,104 343,906 291,240 255,615 214,729 9.49%
NOSH 137,684 137,943 135,573 123,867 119,165 112,161 107,322 4.23%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 15.91% 16.50% 17.18% 14.73% 10.24% 9.73% 12.67% -
ROE 23.72% 19.72% 19.50% 16.14% 12.12% 11.13% 12.50% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 400.64 343.25 320.68 304.24 289.13 260.71 197.36 12.51%
EPS 63.75 56.64 55.10 44.81 29.62 25.36 25.01 16.86%
DPS 110.00 105.00 90.00 60.00 25.00 15.00 15.00 39.36%
NAPS 2.6876 2.8726 2.8258 2.7764 2.444 2.279 2.0008 5.03%
Adjusted Per Share Value based on latest NOSH - 123,867
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 138.47 118.85 109.13 94.60 86.49 73.40 53.17 17.28%
EPS 22.03 19.61 18.75 13.93 8.86 7.14 6.74 21.81%
DPS 38.02 36.36 30.59 18.66 7.48 4.22 4.04 45.27%
NAPS 0.9289 0.9947 0.9616 0.8633 0.7311 0.6416 0.539 9.49%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 12.10 9.35 8.30 5.90 4.14 3.80 3.00 -
P/RPS 3.02 2.72 2.59 1.94 1.43 1.46 1.52 12.11%
P/EPS 18.98 16.51 15.06 13.17 13.98 14.99 11.99 7.95%
EY 5.27 6.06 6.64 7.59 7.15 6.67 8.34 -7.36%
DY 9.09 11.23 10.84 10.17 6.04 3.95 5.00 10.47%
P/NAPS 4.50 3.25 2.94 2.13 1.69 1.67 1.50 20.08%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 14/01/08 03/01/07 06/01/06 14/01/05 19/01/04 27/01/03 29/01/02 -
Price 12.50 9.50 8.35 6.40 4.14 3.80 3.26 -
P/RPS 3.12 2.77 2.60 2.10 1.43 1.46 1.65 11.19%
P/EPS 19.61 16.77 15.15 14.28 13.98 14.99 13.03 7.04%
EY 5.10 5.96 6.60 7.00 7.15 6.67 7.67 -6.57%
DY 8.80 11.05 10.78 9.38 6.04 3.95 4.60 11.41%
P/NAPS 4.65 3.31 2.95 2.31 1.69 1.67 1.63 19.08%

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