[LPI] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
03-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 11.3%
YoY- 4.58%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 547,832 517,716 488,192 473,490 463,274 455,357 463,873 11.71%
PBT 122,180 112,312 112,177 110,482 99,289 103,964 123,917 -0.93%
Tax -34,197 -32,447 -32,323 -32,354 -29,095 -29,169 -34,304 -0.20%
NP 87,983 79,865 79,854 78,128 70,194 74,795 89,613 -1.21%
-
NP to SH 87,983 79,865 79,854 78,128 70,194 74,795 89,613 -1.21%
-
Tax Rate 27.99% 28.89% 28.81% 29.28% 29.30% 28.06% 27.68% -
Total Cost 459,849 437,851 408,338 395,362 393,080 380,562 374,260 14.70%
-
Net Worth 345,286 354,330 341,489 396,256 372,799 384,086 365,922 -3.79%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 151,689 151,689 144,868 144,868 129,415 129,415 121,884 15.68%
Div Payout % 172.41% 189.93% 181.42% 185.43% 184.37% 173.03% 136.01% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 345,286 354,330 341,489 396,256 372,799 384,086 365,922 -3.79%
NOSH 137,690 137,780 137,970 137,943 138,032 138,056 138,120 -0.20%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.06% 15.43% 16.36% 16.50% 15.15% 16.43% 19.32% -
ROE 25.48% 22.54% 23.38% 19.72% 18.83% 19.47% 24.49% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 397.87 375.75 353.84 343.25 335.63 329.83 335.85 11.94%
EPS 63.90 57.97 57.88 56.64 50.85 54.18 64.88 -1.00%
DPS 110.00 110.00 105.00 105.00 95.00 95.00 88.24 15.81%
NAPS 2.5077 2.5717 2.4751 2.8726 2.7008 2.7821 2.6493 -3.59%
Adjusted Per Share Value based on latest NOSH - 137,943
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 137.51 129.95 122.54 118.85 116.29 114.30 116.44 11.71%
EPS 22.09 20.05 20.04 19.61 17.62 18.77 22.49 -1.18%
DPS 38.08 38.08 36.36 36.36 32.49 32.49 30.59 15.70%
NAPS 0.8667 0.8894 0.8572 0.9947 0.9358 0.9641 0.9185 -3.79%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 11.30 11.30 9.85 9.35 8.30 7.45 7.20 -
P/RPS 2.84 3.01 2.78 2.72 2.47 2.26 2.14 20.74%
P/EPS 17.68 19.49 17.02 16.51 16.32 13.75 11.10 36.34%
EY 5.65 5.13 5.88 6.06 6.13 7.27 9.01 -26.71%
DY 9.73 9.73 10.66 11.23 11.45 12.75 12.26 -14.26%
P/NAPS 4.51 4.39 3.98 3.25 3.07 2.68 2.72 40.04%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 09/10/07 04/07/07 05/04/07 03/01/07 05/10/06 06/07/06 06/04/06 -
Price 11.50 11.40 10.20 9.50 8.30 7.65 7.20 -
P/RPS 2.89 3.03 2.88 2.77 2.47 2.32 2.14 22.15%
P/EPS 18.00 19.67 17.62 16.77 16.32 14.12 11.10 37.98%
EY 5.56 5.08 5.67 5.96 6.13 7.08 9.01 -27.49%
DY 9.57 9.65 10.29 11.05 11.45 12.42 12.26 -15.20%
P/NAPS 4.59 4.43 4.12 3.31 3.07 2.75 2.72 41.69%

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