[LPI] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 45.92%
YoY- 95.66%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 521,598 447,477 373,135 344,624 285,933 272,343 223,658 15.14%
PBT 97,047 86,889 75,191 79,462 41,222 31,698 25,393 25.01%
Tax -25,490 -24,329 -22,486 -22,248 -11,981 -6,685 -6,136 26.76%
NP 71,557 62,560 52,705 57,214 29,241 25,013 19,257 24.42%
-
NP to SH 71,557 62,560 52,705 57,214 29,241 25,013 19,257 24.42%
-
Tax Rate 26.27% 28.00% 29.91% 28.00% 29.06% 21.09% 24.16% -
Total Cost 450,041 384,917 320,430 287,410 256,692 247,330 204,401 14.04%
-
Net Worth 330,982 345,250 372,925 361,352 313,217 280,729 247,680 4.94%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 41,298 41,302 34,519 - - - - -
Div Payout % 57.71% 66.02% 65.50% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 330,982 345,250 372,925 361,352 313,217 280,729 247,680 4.94%
NOSH 137,662 137,676 138,079 135,449 123,483 119,109 112,745 3.38%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.72% 13.98% 14.12% 16.60% 10.23% 9.18% 8.61% -
ROE 21.62% 18.12% 14.13% 15.83% 9.34% 8.91% 7.77% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 378.90 325.02 270.23 254.43 231.55 228.65 198.37 11.37%
EPS 51.98 45.44 38.17 42.24 23.68 21.00 17.17 20.25%
DPS 30.00 30.00 25.00 0.00 0.00 0.00 0.00 -
NAPS 2.4043 2.5077 2.7008 2.6678 2.5365 2.3569 2.1968 1.51%
Adjusted Per Share Value based on latest NOSH - 135,470
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 130.93 112.32 93.66 86.51 71.77 68.36 56.14 15.14%
EPS 17.96 15.70 13.23 14.36 7.34 6.28 4.83 24.44%
DPS 10.37 10.37 8.67 0.00 0.00 0.00 0.00 -
NAPS 0.8308 0.8666 0.9361 0.907 0.7862 0.7047 0.6217 4.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 10.40 11.30 8.30 8.40 4.36 4.00 3.50 -
P/RPS 2.74 3.48 3.07 3.30 1.88 1.75 1.76 7.64%
P/EPS 20.01 24.87 21.74 19.89 18.41 19.05 20.49 -0.39%
EY 5.00 4.02 4.60 5.03 5.43 5.25 4.88 0.40%
DY 2.88 2.65 3.01 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 4.51 3.07 3.15 1.72 1.70 1.59 18.15%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 09/10/08 09/10/07 05/10/06 07/10/05 26/10/04 08/10/03 28/10/02 -
Price 10.10 11.50 8.30 7.95 4.52 4.04 3.62 -
P/RPS 2.67 3.54 3.07 3.12 1.95 1.77 1.82 6.58%
P/EPS 19.43 25.31 21.74 18.82 19.09 19.24 21.19 -1.43%
EY 5.15 3.95 4.60 5.31 5.24 5.20 4.72 1.46%
DY 2.97 2.61 3.01 0.00 0.00 0.00 0.00 -
P/NAPS 4.20 4.59 3.07 2.98 1.78 1.71 1.65 16.83%

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