[LPI] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -33.75%
YoY- 28.85%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 434,763 459,498 453,148 439,188 376,856 381,244 375,664 10.20%
PBT 103,560 105,949 109,650 53,184 77,498 54,962 60,090 43.60%
Tax -28,857 -29,664 -31,230 -16,416 -21,997 -15,974 -17,260 40.73%
NP 74,703 76,285 78,420 36,768 55,501 38,988 42,830 44.75%
-
NP to SH 74,703 76,285 78,420 36,768 55,501 38,988 42,830 44.75%
-
Tax Rate 27.87% 28.00% 28.48% 30.87% 28.38% 29.06% 28.72% -
Total Cost 360,060 383,213 374,728 402,420 321,355 342,256 332,834 5.36%
-
Net Worth 383,113 361,352 358,988 327,722 343,957 313,217 303,627 16.71%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 94,903 - 53,971 - 74,331 - - -
Div Payout % 127.04% - 68.82% - 133.93% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 383,113 361,352 358,988 327,722 343,957 313,217 303,627 16.71%
NOSH 135,577 135,449 134,927 134,582 123,886 123,483 123,145 6.60%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 17.18% 16.60% 17.31% 8.37% 14.73% 10.23% 11.40% -
ROE 19.50% 21.11% 21.84% 11.22% 16.14% 12.45% 14.11% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 320.68 339.24 335.84 326.33 304.20 308.74 305.06 3.37%
EPS 55.10 56.32 58.12 27.32 44.80 31.57 34.78 35.78%
DPS 70.00 0.00 40.00 0.00 60.00 0.00 0.00 -
NAPS 2.8258 2.6678 2.6606 2.4351 2.7764 2.5365 2.4656 9.48%
Adjusted Per Share Value based on latest NOSH - 134,582
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 109.13 115.34 113.75 110.24 94.60 95.70 94.30 10.19%
EPS 18.75 19.15 19.68 9.23 13.93 9.79 10.75 44.75%
DPS 23.82 0.00 13.55 0.00 18.66 0.00 0.00 -
NAPS 0.9617 0.907 0.9011 0.8226 0.8634 0.7862 0.7621 16.72%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 8.30 8.40 6.90 6.90 5.90 4.36 4.20 -
P/RPS 2.59 2.48 2.05 2.11 1.94 1.41 1.38 51.97%
P/EPS 15.06 14.91 11.87 25.26 13.17 13.81 12.08 15.78%
EY 6.64 6.70 8.42 3.96 7.59 7.24 8.28 -13.64%
DY 8.43 0.00 5.80 0.00 10.17 0.00 0.00 -
P/NAPS 2.94 3.15 2.59 2.83 2.13 1.72 1.70 43.93%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 06/01/06 07/10/05 06/07/05 28/04/05 14/01/05 26/10/04 29/07/04 -
Price 8.35 7.95 6.85 7.00 6.40 4.52 4.24 -
P/RPS 2.60 2.34 2.04 2.15 2.10 1.46 1.39 51.63%
P/EPS 15.15 14.12 11.79 25.62 14.29 14.32 12.19 15.54%
EY 6.60 7.08 8.48 3.90 7.00 6.99 8.20 -13.43%
DY 8.38 0.00 5.84 0.00 9.38 0.00 0.00 -
P/NAPS 2.95 2.98 2.57 2.87 2.31 1.78 1.72 43.14%

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