[LPI] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 8.38%
YoY- 34.38%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 488,192 463,873 389,963 358,798 306,388 228,154 142,519 22.76%
PBT 112,177 123,917 80,622 47,785 36,370 28,452 35,617 21.06%
Tax -32,323 -34,304 -23,063 -9,530 -7,902 -5,299 -5,213 35.52%
NP 79,854 89,613 57,559 38,255 28,468 23,153 30,404 17.45%
-
NP to SH 79,854 89,613 57,559 38,255 28,468 23,153 30,404 17.45%
-
Tax Rate 28.81% 27.68% 28.61% 19.94% 21.73% 18.62% 14.64% -
Total Cost 408,338 374,260 332,404 320,543 277,920 205,001 112,115 24.02%
-
Net Worth 341,489 365,922 327,722 288,270 274,951 219,122 196,365 9.65%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 144,868 121,884 74,320 29,791 16,824 16,098 16,086 44.21%
Div Payout % 181.42% 136.01% 129.12% 77.88% 59.10% 69.53% 52.91% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 341,489 365,922 327,722 288,270 274,951 219,122 196,365 9.65%
NOSH 137,970 138,120 134,582 122,788 118,636 107,512 107,397 4.26%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 16.36% 19.32% 14.76% 10.66% 9.29% 10.15% 21.33% -
ROE 23.38% 24.49% 17.56% 13.27% 10.35% 10.57% 15.48% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 353.84 335.85 289.76 292.21 258.26 212.21 132.70 17.74%
EPS 57.88 64.88 42.77 31.16 24.00 21.54 28.31 12.65%
DPS 105.00 88.24 55.22 24.26 14.18 15.00 14.98 38.31%
NAPS 2.4751 2.6493 2.4351 2.3477 2.3176 2.0381 1.8284 5.17%
Adjusted Per Share Value based on latest NOSH - 122,788
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 122.54 116.44 97.89 90.06 76.91 57.27 35.77 22.76%
EPS 20.04 22.49 14.45 9.60 7.15 5.81 7.63 17.45%
DPS 36.36 30.59 18.66 7.48 4.22 4.04 4.04 44.20%
NAPS 0.8572 0.9185 0.8226 0.7236 0.6902 0.55 0.4929 9.65%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 9.85 7.20 6.90 4.58 3.78 4.34 2.45 -
P/RPS 2.78 2.14 2.38 1.57 1.46 2.05 1.85 7.02%
P/EPS 17.02 11.10 16.13 14.70 15.75 20.15 8.65 11.93%
EY 5.88 9.01 6.20 6.80 6.35 4.96 11.56 -10.65%
DY 10.66 12.26 8.00 5.30 3.75 3.46 6.11 9.71%
P/NAPS 3.98 2.72 2.83 1.95 1.63 2.13 1.34 19.88%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 05/04/07 06/04/06 28/04/05 29/04/04 28/04/03 24/04/02 26/04/01 -
Price 10.20 7.20 7.00 4.30 3.84 4.38 2.40 -
P/RPS 2.88 2.14 2.42 1.47 1.49 2.06 1.81 8.04%
P/EPS 17.62 11.10 16.37 13.80 16.00 20.34 8.48 12.95%
EY 5.67 9.01 6.11 7.25 6.25 4.92 11.80 -11.49%
DY 10.29 12.26 7.89 5.64 3.69 3.42 6.24 8.68%
P/NAPS 4.12 2.72 2.87 1.83 1.66 2.15 1.31 21.03%

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