[LPI] YoY 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- -40.02%
YoY- 130.05%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 191,728 156,083 125,967 118,050 98,101 95,159 76,622 16.50%
PBT 35,379 29,830 19,962 24,637 11,177 9,198 8,325 27.24%
Tax -9,143 -8,309 -6,559 -6,633 -3,351 -1,426 -2,336 25.51%
NP 26,236 21,521 13,403 18,004 7,826 7,772 5,989 27.88%
-
NP to SH 26,236 21,521 13,403 18,004 7,826 7,772 5,989 27.88%
-
Tax Rate 25.84% 27.85% 32.86% 26.92% 29.98% 15.50% 28.06% -
Total Cost 165,492 134,562 112,564 100,046 90,275 87,387 70,633 15.23%
-
Net Worth 330,950 345,286 372,799 361,407 313,101 280,948 247,770 4.93%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 330,950 345,286 372,799 361,407 313,101 280,948 247,770 4.93%
NOSH 137,649 137,690 138,032 135,470 123,438 119,202 112,787 3.37%
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 13.68% 13.79% 10.64% 15.25% 7.98% 8.17% 7.82% -
ROE 7.93% 6.23% 3.60% 4.98% 2.50% 2.77% 2.42% -
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 139.29 113.36 91.26 87.14 79.47 79.83 67.94 12.69%
EPS 19.06 15.63 9.71 13.29 6.34 6.52 5.34 23.59%
DPS 0.00 0.00 0.00 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 48.13 39.18 31.62 29.63 24.62 23.89 19.23 16.50%
EPS 6.59 5.40 3.36 4.52 1.96 1.95 1.50 27.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8307 0.8667 0.9358 0.9072 0.7859 0.7052 0.6219 4.93%
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 7.47 9.97 9.10 9.64 5.49 5.01 5.15 6.38%
P/EPS 54.56 72.30 85.48 63.21 68.77 61.35 65.91 -3.09%
EY 1.83 1.38 1.17 1.58 1.45 1.63 1.52 3.13%
DY 0.00 0.00 0.00 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 7.25 10.14 9.10 9.12 5.69 5.06 5.33 5.25%
P/EPS 52.99 73.58 85.48 59.82 71.29 61.96 68.17 -4.10%
EY 1.89 1.36 1.17 1.67 1.40 1.61 1.47 4.27%
DY 0.00 0.00 0.00 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