[LPI] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
03-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 11.3%
YoY- 4.58%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 762,761 638,728 551,624 473,490 434,763 376,856 344,548 14.14%
PBT 161,335 141,564 121,766 110,482 103,560 77,498 43,569 24.35%
Tax -35,247 -37,317 -33,996 -32,354 -28,857 -21,997 -8,272 27.29%
NP 126,088 104,247 87,770 78,128 74,703 55,501 35,297 23.61%
-
NP to SH 126,088 104,247 87,770 78,128 74,703 55,501 35,297 23.61%
-
Tax Rate 21.85% 26.36% 27.92% 29.28% 27.87% 28.38% 18.99% -
Total Cost 636,673 534,481 463,854 395,362 360,060 321,355 309,251 12.77%
-
Net Worth 826,086 363,664 370,040 396,256 383,104 343,906 291,240 18.95%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 92,930 116,992 151,481 144,868 121,884 74,320 29,791 20.85%
Div Payout % 73.70% 112.23% 172.59% 185.43% 163.16% 133.91% 84.40% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 826,086 363,664 370,040 396,256 383,104 343,906 291,240 18.95%
NOSH 137,681 137,642 137,684 137,943 135,573 123,867 119,165 2.43%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 16.53% 16.32% 15.91% 16.50% 17.18% 14.73% 10.24% -
ROE 15.26% 28.67% 23.72% 19.72% 19.50% 16.14% 12.12% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 554.01 464.05 400.64 343.25 320.68 304.24 289.13 11.43%
EPS 91.58 75.74 63.75 56.64 55.10 44.81 29.62 20.67%
DPS 67.50 85.00 110.00 105.00 90.00 60.00 25.00 17.98%
NAPS 6.00 2.6421 2.6876 2.8726 2.8258 2.7764 2.444 16.13%
Adjusted Per Share Value based on latest NOSH - 137,943
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 191.46 160.33 138.47 118.85 109.13 94.60 86.49 14.14%
EPS 31.65 26.17 22.03 19.61 18.75 13.93 8.86 23.61%
DPS 23.33 29.37 38.02 36.36 30.59 18.66 7.48 20.85%
NAPS 2.0736 0.9129 0.9289 0.9947 0.9616 0.8633 0.7311 18.95%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 13.70 9.45 12.10 9.35 8.30 5.90 4.14 -
P/RPS 2.47 2.04 3.02 2.72 2.59 1.94 1.43 9.52%
P/EPS 14.96 12.48 18.98 16.51 15.06 13.17 13.98 1.13%
EY 6.68 8.01 5.27 6.06 6.64 7.59 7.15 -1.12%
DY 4.93 8.99 9.09 11.23 10.84 10.17 6.04 -3.32%
P/NAPS 2.28 3.58 4.50 3.25 2.94 2.13 1.69 5.11%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 07/01/10 08/01/09 14/01/08 03/01/07 06/01/06 14/01/05 19/01/04 -
Price 14.14 9.80 12.50 9.50 8.35 6.40 4.14 -
P/RPS 2.55 2.11 3.12 2.77 2.60 2.10 1.43 10.11%
P/EPS 15.44 12.94 19.61 16.77 15.15 14.28 13.98 1.66%
EY 6.48 7.73 5.10 5.96 6.60 7.00 7.15 -1.62%
DY 4.77 8.67 8.80 11.05 10.78 9.38 6.04 -3.85%
P/NAPS 2.36 3.71 4.65 3.31 2.95 2.31 1.69 5.71%

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