[LPI] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -18.47%
YoY- 0.23%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 614,436 473,490 497,513 494,336 555,628 434,763 459,498 21.39%
PBT 141,392 110,482 100,254 110,458 134,612 103,560 105,949 21.23%
Tax -38,080 -32,354 -29,981 -31,854 -38,204 -28,857 -29,664 18.13%
NP 103,312 78,128 70,273 78,604 96,408 74,703 76,285 22.43%
-
NP to SH 103,312 78,128 70,273 78,604 96,408 74,703 76,285 22.43%
-
Tax Rate 26.93% 29.28% 29.91% 28.84% 28.38% 27.87% 28.00% -
Total Cost 511,124 395,362 427,240 415,732 459,220 360,060 383,213 21.19%
-
Net Worth 341,489 396,240 372,925 384,195 365,922 383,113 361,352 -3.70%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 144,834 46,026 69,047 - 94,903 - -
Div Payout % - 185.38% 65.50% 87.84% - 127.04% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 341,489 396,240 372,925 384,195 365,922 383,113 361,352 -3.70%
NOSH 137,970 137,937 138,079 138,095 138,120 135,577 135,449 1.23%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 16.81% 16.50% 14.12% 15.90% 17.35% 17.18% 16.60% -
ROE 30.25% 19.72% 18.84% 20.46% 26.35% 19.50% 21.11% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 445.34 343.26 360.31 357.97 402.28 320.68 339.24 19.91%
EPS 74.88 56.64 50.89 56.92 69.80 55.10 56.32 20.93%
DPS 0.00 105.00 33.33 50.00 0.00 70.00 0.00 -
NAPS 2.4751 2.8726 2.7008 2.7821 2.6493 2.8258 2.6678 -4.87%
Adjusted Per Share Value based on latest NOSH - 138,056
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 154.23 118.85 124.88 124.09 139.47 109.13 115.34 21.39%
EPS 25.93 19.61 17.64 19.73 24.20 18.75 19.15 22.41%
DPS 0.00 36.36 11.55 17.33 0.00 23.82 0.00 -
NAPS 0.8572 0.9946 0.9361 0.9644 0.9185 0.9617 0.907 -3.69%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 9.85 9.35 8.30 7.45 7.20 8.30 8.40 -
P/RPS 2.21 2.72 2.30 2.08 1.79 2.59 2.48 -7.40%
P/EPS 13.15 16.51 16.31 13.09 10.32 15.06 14.91 -8.04%
EY 7.60 6.06 6.13 7.64 9.69 6.64 6.70 8.77%
DY 0.00 11.23 4.02 6.71 0.00 8.43 0.00 -
P/NAPS 3.98 3.25 3.07 2.68 2.72 2.94 3.15 16.88%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 05/04/07 03/01/07 05/10/06 06/07/06 06/04/06 06/01/06 07/10/05 -
Price 10.20 9.50 8.30 7.65 7.20 8.35 7.95 -
P/RPS 2.29 2.77 2.30 2.14 1.79 2.60 2.34 -1.43%
P/EPS 13.62 16.77 16.31 13.44 10.32 15.15 14.12 -2.37%
EY 7.34 5.96 6.13 7.44 9.69 6.60 7.08 2.43%
DY 0.00 11.05 4.02 6.54 0.00 8.38 0.00 -
P/NAPS 4.12 3.31 3.07 2.75 2.72 2.95 2.98 24.12%

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