[LPI] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 5.5%
YoY- 33.65%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 463,274 435,547 355,138 344,104 278,108 185,151 120,120 25.21%
PBT 99,289 115,738 53,093 42,597 34,302 31,234 31,442 21.11%
Tax -29,095 -32,264 -13,568 -8,398 -8,714 -921 -6,888 27.12%
NP 70,194 83,474 39,525 34,199 25,588 30,313 24,554 19.12%
-
NP to SH 70,194 83,474 39,525 34,199 25,588 30,313 24,554 19.12%
-
Tax Rate 29.30% 27.88% 25.56% 19.72% 25.40% 2.95% 21.91% -
Total Cost 393,080 352,073 315,613 309,905 252,520 154,838 95,566 26.56%
-
Net Worth 372,799 361,407 313,101 280,948 247,770 209,092 195,073 11.39%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 129,415 101,303 29,791 16,824 16,098 16,086 12,970 46.70%
Div Payout % 184.37% 121.36% 75.37% 49.19% 62.91% 53.07% 52.83% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 372,799 361,407 313,101 280,948 247,770 209,092 195,073 11.39%
NOSH 138,032 135,470 123,438 119,202 112,787 107,331 107,153 4.30%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 15.15% 19.17% 11.13% 9.94% 9.20% 16.37% 20.44% -
ROE 18.83% 23.10% 12.62% 12.17% 10.33% 14.50% 12.59% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 335.63 321.51 287.70 288.67 246.58 172.50 112.10 20.04%
EPS 50.85 61.62 32.02 28.69 22.69 28.24 22.91 14.20%
DPS 95.00 74.78 24.13 14.11 14.27 15.00 12.10 40.95%
NAPS 2.7008 2.6678 2.5365 2.3569 2.1968 1.9481 1.8205 6.79%
Adjusted Per Share Value based on latest NOSH - 119,202
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 116.29 109.33 89.14 86.38 69.81 46.48 30.15 25.21%
EPS 17.62 20.95 9.92 8.58 6.42 7.61 6.16 19.13%
DPS 32.49 25.43 7.48 4.22 4.04 4.04 3.26 46.67%
NAPS 0.9358 0.9072 0.7859 0.7052 0.6219 0.5249 0.4897 11.39%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 8.30 8.40 4.36 4.00 3.50 2.68 2.58 -
P/RPS 2.47 2.61 1.52 1.39 1.42 1.55 2.30 1.19%
P/EPS 16.32 13.63 13.62 13.94 15.43 9.49 11.26 6.37%
EY 6.13 7.34 7.34 7.17 6.48 10.54 8.88 -5.98%
DY 11.45 8.90 5.54 3.53 4.08 5.60 4.69 16.03%
P/NAPS 3.07 3.15 1.72 1.70 1.59 1.38 1.42 13.70%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 05/10/06 07/10/05 26/10/04 08/10/03 28/10/02 01/11/01 30/10/00 -
Price 8.30 7.95 4.52 4.04 3.62 2.76 2.70 -
P/RPS 2.47 2.47 1.57 1.40 1.47 1.60 2.41 0.41%
P/EPS 16.32 12.90 14.12 14.08 15.96 9.77 11.78 5.58%
EY 6.13 7.75 7.08 7.10 6.27 10.23 8.49 -5.28%
DY 11.45 9.41 5.34 3.49 3.94 5.43 4.48 16.92%
P/NAPS 3.07 2.98 1.78 1.71 1.65 1.42 1.48 12.92%

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