[LPI] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
05-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1.59%
YoY- 7.16%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 104,147 156,083 137,785 153,609 100,355 125,967 108,261 -2.54%
PBT 34,877 29,830 21,711 35,348 35,291 19,962 21,576 37.61%
Tax -9,667 -8,309 -6,500 -9,520 -9,868 -6,559 -6,376 31.87%
NP 25,210 21,521 15,211 25,828 25,423 13,403 15,200 39.98%
-
NP to SH 25,210 21,521 15,211 25,828 25,423 13,403 15,200 39.98%
-
Tax Rate 27.72% 27.85% 29.94% 26.93% 27.96% 32.86% 29.55% -
Total Cost 78,937 134,562 122,574 127,781 74,932 112,564 93,061 -10.36%
-
Net Worth 370,040 345,286 354,330 341,489 396,256 372,799 384,086 -2.44%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 110,147 - 41,334 - 110,354 - 34,514 116.30%
Div Payout % 436.92% - 271.74% - 434.07% - 227.07% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 370,040 345,286 354,330 341,489 396,256 372,799 384,086 -2.44%
NOSH 137,684 137,690 137,780 137,970 137,943 138,032 138,056 -0.17%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 24.21% 13.79% 11.04% 16.81% 25.33% 10.64% 14.04% -
ROE 6.81% 6.23% 4.29% 7.56% 6.42% 3.60% 3.96% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 75.64 113.36 100.00 111.34 72.75 91.26 78.42 -2.37%
EPS 18.31 15.63 11.04 18.72 18.43 9.71 11.01 40.23%
DPS 80.00 0.00 30.00 0.00 80.00 0.00 25.00 116.69%
NAPS 2.6876 2.5077 2.5717 2.4751 2.8726 2.7008 2.7821 -2.27%
Adjusted Per Share Value based on latest NOSH - 137,970
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 26.14 39.18 34.59 38.56 25.19 31.62 27.18 -2.56%
EPS 6.33 5.40 3.82 6.48 6.38 3.36 3.82 39.90%
DPS 27.65 0.00 10.38 0.00 27.70 0.00 8.66 116.37%
NAPS 0.9289 0.8667 0.8894 0.8572 0.9947 0.9358 0.9641 -2.44%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 12.10 11.30 11.30 9.85 9.35 8.30 7.45 -
P/RPS 16.00 9.97 11.30 8.85 12.85 9.10 9.50 41.42%
P/EPS 66.08 72.30 102.36 52.62 50.73 85.48 67.67 -1.56%
EY 1.51 1.38 0.98 1.90 1.97 1.17 1.48 1.34%
DY 6.61 0.00 2.65 0.00 8.56 0.00 3.36 56.80%
P/NAPS 4.50 4.51 4.39 3.98 3.25 3.07 2.68 41.13%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 14/01/08 09/10/07 04/07/07 05/04/07 03/01/07 05/10/06 06/07/06 -
Price 12.50 11.50 11.40 10.20 9.50 8.30 7.65 -
P/RPS 16.53 10.14 11.40 9.16 13.06 9.10 9.76 41.94%
P/EPS 68.27 73.58 103.26 54.49 51.55 85.48 69.48 -1.16%
EY 1.46 1.36 0.97 1.84 1.94 1.17 1.44 0.92%
DY 6.40 0.00 2.63 0.00 8.42 0.00 3.27 56.27%
P/NAPS 4.65 4.59 4.43 4.12 3.31 3.07 2.75 41.79%

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