[LPI] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 326.57%
YoY- 83.1%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 329,870 291,394 247,168 226,574 187,832 180,184 139,119 15.46%
PBT 61,668 57,059 55,229 54,825 30,045 22,500 17,067 23.85%
Tax -16,347 -16,020 -15,927 -15,615 -8,630 -5,259 -3,800 27.50%
NP 45,321 41,039 39,302 39,210 21,415 17,241 13,267 22.69%
-
NP to SH 45,321 41,039 39,302 39,210 21,415 17,241 13,267 22.69%
-
Tax Rate 26.51% 28.08% 28.84% 28.48% 28.72% 23.37% 22.27% -
Total Cost 284,549 250,355 207,866 187,364 166,417 162,943 125,852 14.55%
-
Net Worth 335,116 354,279 384,195 358,988 303,627 270,176 213,571 7.79%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 41,301 41,328 34,523 26,985 - - - -
Div Payout % 91.13% 100.70% 87.84% 68.82% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 335,116 354,279 384,195 358,988 303,627 270,176 213,571 7.79%
NOSH 137,670 137,760 138,095 134,927 123,145 118,576 107,425 4.21%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 13.74% 14.08% 15.90% 17.31% 11.40% 9.57% 9.54% -
ROE 13.52% 11.58% 10.23% 10.92% 7.05% 6.38% 6.21% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 239.61 211.52 178.98 167.92 152.53 151.96 129.50 10.78%
EPS 32.92 29.79 28.46 29.06 17.39 14.54 12.35 17.73%
DPS 30.00 30.00 25.00 20.00 0.00 0.00 0.00 -
NAPS 2.4342 2.5717 2.7821 2.6606 2.4656 2.2785 1.9881 3.42%
Adjusted Per Share Value based on latest NOSH - 134,912
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 82.80 73.14 62.04 56.87 47.15 45.23 34.92 15.46%
EPS 11.38 10.30 9.87 9.84 5.38 4.33 3.33 22.70%
DPS 10.37 10.37 8.67 6.77 0.00 0.00 0.00 -
NAPS 0.8412 0.8893 0.9644 0.9011 0.7621 0.6782 0.5361 7.79%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 11.80 11.30 7.45 6.90 4.20 3.98 3.70 -
P/RPS 4.92 5.34 4.16 4.11 2.75 2.62 2.86 9.45%
P/EPS 35.84 37.93 26.18 23.74 24.15 27.37 29.96 3.02%
EY 2.79 2.64 3.82 4.21 4.14 3.65 3.34 -2.95%
DY 2.54 2.65 3.36 2.90 0.00 0.00 0.00 -
P/NAPS 4.85 4.39 2.68 2.59 1.70 1.75 1.86 17.30%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 09/07/08 04/07/07 06/07/06 06/07/05 29/07/04 24/07/03 23/07/02 -
Price 11.10 11.40 7.65 6.85 4.24 3.96 3.88 -
P/RPS 4.63 5.39 4.27 4.08 2.78 2.61 3.00 7.49%
P/EPS 33.72 38.27 26.88 23.57 24.38 27.24 31.42 1.18%
EY 2.97 2.61 3.72 4.24 4.10 3.67 3.18 -1.13%
DY 2.70 2.63 3.27 2.92 0.00 0.00 0.00 -
P/NAPS 4.56 4.43 2.75 2.57 1.72 1.74 1.95 15.19%

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