[LPI] QoQ Cumulative 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- 63.07%
YoY- 0.23%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 153,609 473,490 373,135 247,168 138,907 434,763 344,624 -41.67%
PBT 35,348 110,482 75,191 55,229 33,653 103,560 79,462 -41.75%
Tax -9,520 -32,354 -22,486 -15,927 -9,551 -28,857 -22,248 -43.24%
NP 25,828 78,128 52,705 39,302 24,102 74,703 57,214 -41.18%
-
NP to SH 25,828 78,128 52,705 39,302 24,102 74,703 57,214 -41.18%
-
Tax Rate 26.93% 29.28% 29.91% 28.84% 28.38% 27.87% 28.00% -
Total Cost 127,781 395,362 320,430 207,866 114,805 360,060 287,410 -41.77%
-
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 34,519 34,523 - 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 7.56% 19.72% 14.13% 10.23% 6.59% 19.50% 15.83% -
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 111.34 343.26 270.23 178.98 100.57 320.68 254.43 -42.38%
EPS 18.72 56.64 38.17 28.46 17.45 55.10 42.24 -41.90%
DPS 0.00 105.00 25.00 25.00 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 38.56 118.85 93.66 62.04 34.87 109.13 86.51 -41.67%
EPS 6.48 19.61 13.23 9.87 6.05 18.75 14.36 -41.19%
DPS 0.00 36.36 8.67 8.67 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 8.85 2.72 3.07 4.16 7.16 2.59 3.30 93.14%
P/EPS 52.62 16.51 21.74 26.18 41.26 15.06 19.89 91.39%
EY 1.90 6.06 4.60 3.82 2.42 6.64 5.03 -47.77%
DY 0.00 11.23 3.01 3.36 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 9.16 2.77 3.07 4.27 7.16 2.60 3.12 105.16%
P/EPS 54.49 16.77 21.74 26.88 41.26 15.15 18.82 103.27%
EY 1.84 5.96 4.60 3.72 2.42 6.60 5.31 -50.69%
DY 0.00 11.05 3.01 3.27 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