[LPI] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -2.86%
YoY- -33.4%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 117,130 104,147 100,355 90,139 90,923 69,205 68,761 9.27%
PBT 44,517 34,877 35,291 24,098 36,276 11,871 10,899 26.40%
Tax -11,827 -9,667 -9,868 -6,609 -10,016 -1,587 -1,713 37.95%
NP 32,690 25,210 25,423 17,489 26,260 10,284 9,186 23.53%
-
NP to SH 32,690 25,210 25,423 17,489 26,260 10,284 9,186 23.53%
-
Tax Rate 26.57% 27.72% 27.96% 27.43% 27.61% 13.37% 15.72% -
Total Cost 84,440 78,937 74,932 72,650 64,663 58,921 59,575 5.98%
-
Net Worth 363,664 370,040 396,256 383,104 343,906 291,240 255,615 6.04%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 75,703 110,147 110,354 94,901 74,320 29,791 16,824 28.45%
Div Payout % 231.58% 436.92% 434.07% 542.64% 283.02% 289.69% 183.15% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 363,664 370,040 396,256 383,104 343,906 291,240 255,615 6.04%
NOSH 137,642 137,684 137,943 135,573 123,867 119,165 112,161 3.46%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 27.91% 24.21% 25.33% 19.40% 28.88% 14.86% 13.36% -
ROE 8.99% 6.81% 6.42% 4.57% 7.64% 3.53% 3.59% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 85.10 75.64 72.75 66.49 73.40 58.07 61.31 5.61%
EPS 23.75 18.31 18.43 12.90 21.20 8.63 8.19 19.39%
DPS 55.00 80.00 80.00 70.00 60.00 25.00 15.00 24.15%
NAPS 2.6421 2.6876 2.8726 2.8258 2.7764 2.444 2.279 2.49%
Adjusted Per Share Value based on latest NOSH - 135,573
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 29.40 26.14 25.19 22.63 22.82 17.37 17.26 9.27%
EPS 8.21 6.33 6.38 4.39 6.59 2.58 2.31 23.51%
DPS 19.00 27.65 27.70 23.82 18.66 7.48 4.22 28.47%
NAPS 0.9129 0.9289 0.9947 0.9616 0.8633 0.7311 0.6416 6.04%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 9.45 12.10 9.35 8.30 5.90 4.14 3.80 -
P/RPS 11.10 16.00 12.85 12.48 8.04 7.13 6.20 10.18%
P/EPS 39.79 66.08 50.73 64.34 27.83 47.97 46.40 -2.52%
EY 2.51 1.51 1.97 1.55 3.59 2.08 2.16 2.53%
DY 5.82 6.61 8.56 8.43 10.17 6.04 3.95 6.66%
P/NAPS 3.58 4.50 3.25 2.94 2.13 1.69 1.67 13.53%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 08/01/09 14/01/08 03/01/07 06/01/06 14/01/05 19/01/04 27/01/03 -
Price 9.80 12.50 9.50 8.35 6.40 4.14 3.80 -
P/RPS 11.52 16.53 13.06 12.56 8.72 7.13 6.20 10.86%
P/EPS 41.26 68.27 51.55 64.73 30.19 47.97 46.40 -1.93%
EY 2.42 1.46 1.94 1.54 3.31 2.08 2.16 1.91%
DY 5.61 6.40 8.42 8.38 9.38 6.04 3.95 6.01%
P/NAPS 3.71 4.65 3.31 2.95 2.31 1.69 1.67 14.21%

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