[LPI] YoY Annual (Unaudited) 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
YoY- 4.58%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 698,462 638,728 551,624 473,490 434,763 376,856 341,548 12.65%
PBT 161,335 141,564 121,766 110,482 103,560 77,498 43,569 24.35%
Tax -35,247 -37,317 -33,996 -32,354 -28,857 -21,997 -8,272 27.29%
NP 126,088 104,247 87,770 78,128 74,703 55,501 35,297 23.61%
-
NP to SH 126,088 104,247 87,770 78,128 74,703 55,501 35,297 23.61%
-
Tax Rate 21.85% 26.36% 27.92% 29.28% 27.87% 28.38% 18.99% -
Total Cost 572,374 534,481 463,854 395,362 360,060 321,355 306,251 10.97%
-
Net Worth 900,650 363,749 370,024 396,240 383,113 343,957 291,143 20.68%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 92,924 117,023 151,446 144,834 94,903 74,331 29,781 20.86%
Div Payout % 73.70% 112.26% 172.55% 185.38% 127.04% 133.93% 84.37% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 900,650 363,749 370,024 396,240 383,113 343,957 291,143 20.68%
NOSH 137,665 137,674 137,678 137,937 135,577 123,886 119,125 2.43%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 18.05% 16.32% 15.91% 16.50% 17.18% 14.73% 10.33% -
ROE 14.00% 28.66% 23.72% 19.72% 19.50% 16.14% 12.12% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 507.36 463.94 400.66 343.26 320.68 304.20 286.71 9.97%
EPS 58.75 75.72 63.75 56.64 55.10 44.80 29.63 12.07%
DPS 67.50 85.00 110.00 105.00 70.00 60.00 25.00 17.98%
NAPS 6.5423 2.6421 2.6876 2.8726 2.8258 2.7764 2.444 17.81%
Adjusted Per Share Value based on latest NOSH - 137,943
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 175.32 160.33 138.47 118.85 109.13 94.60 85.73 12.65%
EPS 31.65 26.17 22.03 19.61 18.75 13.93 8.86 23.61%
DPS 23.33 29.37 38.02 36.36 23.82 18.66 7.48 20.85%
NAPS 2.2608 0.9131 0.9288 0.9946 0.9617 0.8634 0.7308 20.68%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 13.70 9.45 12.10 9.35 8.30 5.90 4.14 -
P/RPS 2.70 2.04 3.02 2.72 2.59 1.94 1.44 11.03%
P/EPS 14.96 12.48 18.98 16.51 15.06 13.17 13.97 1.14%
EY 6.69 8.01 5.27 6.06 6.64 7.59 7.16 -1.12%
DY 4.93 8.99 9.09 11.23 8.43 10.17 6.04 -3.32%
P/NAPS 2.09 3.58 4.50 3.25 2.94 2.13 1.69 3.60%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 07/01/10 08/01/09 14/01/08 03/01/07 06/01/06 14/01/05 19/01/04 -
Price 14.14 9.80 12.50 9.50 8.35 6.40 4.14 -
P/RPS 2.79 2.11 3.12 2.77 2.60 2.10 1.44 11.64%
P/EPS 15.44 12.94 19.61 16.77 15.15 14.29 13.97 1.67%
EY 6.48 7.73 5.10 5.96 6.60 7.00 7.16 -1.64%
DY 4.77 8.67 8.80 11.05 8.38 9.38 6.04 -3.85%
P/NAPS 2.16 3.71 4.65 3.31 2.95 2.31 1.69 4.17%

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