[LPI] YoY Cumulative 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- -66.94%
YoY- 7.16%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 192,867 210,907 185,562 153,609 138,907 109,797 96,690 12.19%
PBT 48,831 42,237 37,360 35,348 33,653 13,296 10,172 29.86%
Tax -10,509 -6,759 -9,945 -9,520 -9,551 -4,104 -3,038 22.96%
NP 38,322 35,478 27,415 25,828 24,102 9,192 7,134 32.32%
-
NP to SH 38,322 35,478 27,415 25,828 24,102 9,192 7,134 32.32%
-
Tax Rate 21.52% 16.00% 26.62% 26.93% 28.38% 30.87% 29.87% -
Total Cost 154,545 175,429 158,147 127,781 114,805 100,605 89,556 9.51%
-
Net Worth 825,905 647,139 315,527 341,489 365,922 327,722 288,270 19.16%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 825,905 647,139 315,527 341,489 365,922 327,722 288,270 19.16%
NOSH 137,650 137,671 137,694 137,970 138,120 134,582 122,788 1.92%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 19.87% 16.82% 14.77% 16.81% 17.35% 8.37% 7.38% -
ROE 4.64% 5.48% 8.69% 7.56% 6.59% 2.80% 2.47% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 140.11 153.20 134.76 111.34 100.57 81.58 78.75 10.07%
EPS 17.86 25.77 19.91 18.72 17.45 6.83 5.81 20.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 4.7006 2.2915 2.4751 2.6493 2.4351 2.3477 16.91%
Adjusted Per Share Value based on latest NOSH - 137,970
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 48.41 52.94 46.58 38.56 34.87 27.56 24.27 12.19%
EPS 9.62 8.91 6.88 6.48 6.05 2.31 1.79 32.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0731 1.6244 0.792 0.8572 0.9185 0.8226 0.7236 19.16%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 13.72 9.00 11.20 9.85 7.20 6.90 4.58 -
P/RPS 9.79 5.87 8.31 8.85 7.16 8.46 5.82 9.05%
P/EPS 49.28 34.92 56.25 52.62 41.26 101.02 78.83 -7.52%
EY 2.03 2.86 1.78 1.90 2.42 0.99 1.27 8.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.91 4.89 3.98 2.72 2.83 1.95 2.71%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 08/04/10 08/04/09 09/04/08 05/04/07 06/04/06 28/04/05 29/04/04 -
Price 13.80 9.10 11.20 10.20 7.20 7.00 4.30 -
P/RPS 9.85 5.94 8.31 9.16 7.16 8.58 5.46 10.32%
P/EPS 49.57 35.31 56.25 54.49 41.26 102.49 74.01 -6.45%
EY 2.02 2.83 1.78 1.84 2.42 0.98 1.35 6.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 1.94 4.89 4.12 2.72 2.87 1.83 3.88%

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