[LPI] QoQ 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- -65.0%
YoY- 28.85%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
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 90,139 118,050 116,777 109,797 90,923 98,101 91,142 -0.73%
PBT 24,098 24,637 41,529 13,296 36,276 11,177 19,873 13.67%
Tax -6,609 -6,633 -11,511 -4,104 -10,016 -3,351 -5,592 11.74%
NP 17,489 18,004 30,018 9,192 26,260 7,826 14,281 14.42%
-
NP to SH 17,489 18,004 30,018 9,192 26,260 7,826 14,281 14.42%
-
Tax Rate 27.43% 26.92% 27.72% 30.87% 27.61% 29.98% 28.14% -
Total Cost 72,650 100,046 86,759 100,605 64,663 90,275 76,861 -3.67%
-
Net Worth 383,104 361,407 358,947 327,722 343,906 313,101 303,545 16.73%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 94,901 - 26,982 - 74,320 - - -
Div Payout % 542.64% - 89.89% - 283.02% - - -
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 383,104 361,407 358,947 327,722 343,906 313,101 303,545 16.73%
NOSH 135,573 135,470 134,912 134,582 123,867 123,438 123,112 6.62%
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 19.40% 15.25% 25.71% 8.37% 28.88% 7.98% 15.67% -
ROE 4.57% 4.98% 8.36% 2.80% 7.64% 2.50% 4.70% -
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 66.49 87.14 86.56 81.58 73.40 79.47 74.03 -6.89%
EPS 12.90 13.29 22.25 6.83 21.20 6.34 11.60 7.31%
DPS 70.00 0.00 20.00 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 22.63 29.63 29.31 27.56 22.82 24.62 22.88 -0.72%
EPS 4.39 4.52 7.53 2.31 6.59 1.96 3.58 14.52%
DPS 23.82 0.00 6.77 0.00 18.66 0.00 0.00 -
NAPS 0.9616 0.9072 0.901 0.8226 0.8633 0.7859 0.7619 16.73%
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 12.48 9.64 7.97 8.46 8.04 5.49 5.67 68.96%
P/EPS 64.34 63.21 31.01 101.02 27.83 68.77 36.21 46.54%
EY 1.55 1.58 3.22 0.99 3.59 1.45 2.76 -31.85%
DY 8.43 0.00 2.90 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 12.56 9.12 7.91 8.58 8.72 5.69 5.73 68.50%
P/EPS 64.73 59.82 30.79 102.49 30.19 71.29 36.55 46.22%
EY 1.54 1.67 3.25 0.98 3.31 1.40 2.74 -31.82%
DY 8.38 0.00 2.92 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