[LPI] YoY TTM 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- 13.89%
YoY- 111.19%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 625,745 547,832 463,274 435,547 355,138 344,104 278,108 14.45%
PBT 131,924 122,180 99,289 115,738 53,093 42,597 34,302 25.14%
Tax -35,157 -34,197 -29,095 -32,264 -13,568 -8,398 -8,714 26.14%
NP 96,767 87,983 70,194 83,474 39,525 34,199 25,588 24.79%
-
NP to SH 96,767 87,983 70,194 83,474 39,525 34,199 25,588 24.79%
-
Tax Rate 26.65% 27.99% 29.30% 27.88% 25.56% 19.72% 25.40% -
Total Cost 528,978 459,849 393,080 352,073 315,613 309,905 252,520 13.10%
-
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 151,437 151,689 129,415 101,303 29,791 16,824 16,098 45.24%
Div Payout % 156.50% 172.41% 184.37% 121.36% 75.37% 49.19% 62.91% -
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 15.46% 16.06% 15.15% 19.17% 11.13% 9.94% 9.20% -
ROE 29.24% 25.48% 18.83% 23.10% 12.62% 12.17% 10.33% -
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 454.59 397.87 335.63 321.51 287.70 288.67 246.58 10.72%
EPS 70.30 63.90 50.85 61.62 32.02 28.69 22.69 20.71%
DPS 110.00 110.00 95.00 74.78 24.13 14.11 14.27 40.50%
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 157.07 137.51 116.29 109.33 89.14 86.38 69.81 14.45%
EPS 24.29 22.09 17.62 20.95 9.92 8.58 6.42 24.80%
DPS 38.01 38.08 32.49 25.43 7.48 4.22 4.04 45.24%
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 2.29 2.84 2.47 2.61 1.52 1.39 1.42 8.28%
P/EPS 14.79 17.68 16.32 13.63 13.62 13.94 15.43 -0.70%
EY 6.76 5.65 6.13 7.34 7.34 7.17 6.48 0.70%
DY 10.58 9.73 11.45 8.90 5.54 3.53 4.08 17.19%
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 2.22 2.89 2.47 2.47 1.57 1.40 1.47 7.10%
P/EPS 14.37 18.00 16.32 12.90 14.12 14.08 15.96 -1.73%
EY 6.96 5.56 6.13 7.75 7.08 7.10 6.27 1.75%
DY 10.89 9.57 11.45 9.41 5.34 3.49 3.94 18.44%
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