[LPI] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -10.51%
YoY- 34.6%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 638,728 551,624 473,490 434,763 376,856 344,548 292,419 13.89%
PBT 141,564 121,766 110,482 103,560 77,498 43,569 36,291 25.43%
Tax -37,317 -33,996 -32,354 -28,857 -21,997 -8,272 -7,849 29.64%
NP 104,247 87,770 78,128 74,703 55,501 35,297 28,442 24.14%
-
NP to SH 104,247 87,770 78,128 74,703 55,501 35,297 28,442 24.14%
-
Tax Rate 26.36% 27.92% 29.28% 27.87% 28.38% 18.99% 21.63% -
Total Cost 534,481 463,854 395,362 360,060 321,355 309,251 263,977 12.46%
-
Net Worth 363,664 370,040 396,256 383,104 343,906 291,240 255,615 6.04%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 116,992 151,481 144,868 121,884 74,320 29,791 16,824 38.11%
Div Payout % 112.23% 172.59% 185.43% 163.16% 133.91% 84.40% 59.15% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 363,664 370,040 396,256 383,104 343,906 291,240 255,615 6.04%
NOSH 137,642 137,684 137,943 135,573 123,867 119,165 112,161 3.46%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 16.32% 15.91% 16.50% 17.18% 14.73% 10.24% 9.73% -
ROE 28.67% 23.72% 19.72% 19.50% 16.14% 12.12% 11.13% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 464.05 400.64 343.25 320.68 304.24 289.13 260.71 10.07%
EPS 75.74 63.75 56.64 55.10 44.81 29.62 25.36 19.98%
DPS 85.00 110.00 105.00 90.00 60.00 25.00 15.00 33.48%
NAPS 2.6421 2.6876 2.8726 2.8258 2.7764 2.444 2.279 2.49%
Adjusted Per Share Value based on latest NOSH - 135,573
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 160.33 138.47 118.85 109.13 94.60 86.49 73.40 13.89%
EPS 26.17 22.03 19.61 18.75 13.93 8.86 7.14 24.14%
DPS 29.37 38.02 36.36 30.59 18.66 7.48 4.22 38.13%
NAPS 0.9129 0.9289 0.9947 0.9616 0.8633 0.7311 0.6416 6.04%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 9.45 12.10 9.35 8.30 5.90 4.14 3.80 -
P/RPS 2.04 3.02 2.72 2.59 1.94 1.43 1.46 5.72%
P/EPS 12.48 18.98 16.51 15.06 13.17 13.98 14.99 -3.00%
EY 8.01 5.27 6.06 6.64 7.59 7.15 6.67 3.09%
DY 8.99 9.09 11.23 10.84 10.17 6.04 3.95 14.67%
P/NAPS 3.58 4.50 3.25 2.94 2.13 1.69 1.67 13.53%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 08/01/09 14/01/08 03/01/07 06/01/06 14/01/05 19/01/04 27/01/03 -
Price 9.80 12.50 9.50 8.35 6.40 4.14 3.80 -
P/RPS 2.11 3.12 2.77 2.60 2.10 1.43 1.46 6.32%
P/EPS 12.94 19.61 16.77 15.15 14.28 13.98 14.99 -2.41%
EY 7.73 5.10 5.96 6.60 7.00 7.15 6.67 2.48%
DY 8.67 8.80 11.05 10.78 9.38 6.04 3.95 13.98%
P/NAPS 3.71 4.65 3.31 2.95 2.31 1.69 1.67 14.21%

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