[LPI] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
05-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -11.82%
YoY- -25.56%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 137,785 153,609 100,355 125,967 108,261 138,907 90,139 32.79%
PBT 21,711 35,348 35,291 19,962 21,576 33,653 24,098 -6.73%
Tax -6,500 -9,520 -9,868 -6,559 -6,376 -9,551 -6,609 -1.10%
NP 15,211 25,828 25,423 13,403 15,200 24,102 17,489 -8.90%
-
NP to SH 15,211 25,828 25,423 13,403 15,200 24,102 17,489 -8.90%
-
Tax Rate 29.94% 26.93% 27.96% 32.86% 29.55% 28.38% 27.43% -
Total Cost 122,574 127,781 74,932 112,564 93,061 114,805 72,650 41.85%
-
Net Worth 354,330 341,489 396,256 372,799 384,086 365,922 383,104 -5.08%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 41,334 - 110,354 - 34,514 - 94,901 -42.62%
Div Payout % 271.74% - 434.07% - 227.07% - 542.64% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 354,330 341,489 396,256 372,799 384,086 365,922 383,104 -5.08%
NOSH 137,780 137,970 137,943 138,032 138,056 138,120 135,573 1.08%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.04% 16.81% 25.33% 10.64% 14.04% 17.35% 19.40% -
ROE 4.29% 7.56% 6.42% 3.60% 3.96% 6.59% 4.57% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 100.00 111.34 72.75 91.26 78.42 100.57 66.49 31.36%
EPS 11.04 18.72 18.43 9.71 11.01 17.45 12.90 -9.88%
DPS 30.00 0.00 80.00 0.00 25.00 0.00 70.00 -43.24%
NAPS 2.5717 2.4751 2.8726 2.7008 2.7821 2.6493 2.8258 -6.10%
Adjusted Per Share Value based on latest NOSH - 138,032
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 34.59 38.56 25.19 31.62 27.18 34.87 22.63 32.79%
EPS 3.82 6.48 6.38 3.36 3.82 6.05 4.39 -8.87%
DPS 10.38 0.00 27.70 0.00 8.66 0.00 23.82 -42.60%
NAPS 0.8894 0.8572 0.9947 0.9358 0.9641 0.9185 0.9616 -5.08%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 11.30 9.85 9.35 8.30 7.45 7.20 8.30 -
P/RPS 11.30 8.85 12.85 9.10 9.50 7.16 12.48 -6.42%
P/EPS 102.36 52.62 50.73 85.48 67.67 41.26 64.34 36.39%
EY 0.98 1.90 1.97 1.17 1.48 2.42 1.55 -26.39%
DY 2.65 0.00 8.56 0.00 3.36 0.00 8.43 -53.86%
P/NAPS 4.39 3.98 3.25 3.07 2.68 2.72 2.94 30.73%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 04/07/07 05/04/07 03/01/07 05/10/06 06/07/06 06/04/06 06/01/06 -
Price 11.40 10.20 9.50 8.30 7.65 7.20 8.35 -
P/RPS 11.40 9.16 13.06 9.10 9.76 7.16 12.56 -6.27%
P/EPS 103.26 54.49 51.55 85.48 69.48 41.26 64.73 36.64%
EY 0.97 1.84 1.94 1.17 1.44 2.42 1.54 -26.58%
DY 2.63 0.00 8.42 0.00 3.27 0.00 8.38 -53.91%
P/NAPS 4.43 4.12 3.31 3.07 2.75 2.72 2.95 31.23%

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