[LPI] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
05-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -6.15%
YoY- -15.91%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 701,008 625,745 547,832 463,274 435,547 355,138 344,104 12.57%
PBT 159,332 131,924 122,180 99,289 115,738 53,093 42,597 24.56%
Tax -35,525 -35,157 -34,197 -29,095 -32,264 -13,568 -8,398 27.14%
NP 123,807 96,767 87,983 70,194 83,474 39,525 34,199 23.89%
-
NP to SH 123,807 96,767 87,983 70,194 83,474 39,525 34,199 23.89%
-
Tax Rate 22.30% 26.65% 27.99% 29.30% 27.88% 25.56% 19.72% -
Total Cost 577,201 528,978 459,849 393,080 352,073 315,613 309,905 10.91%
-
Net Worth 803,787 330,950 345,286 372,799 361,407 313,101 280,948 19.12%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 111,839 151,437 151,689 129,415 101,303 29,791 16,824 37.08%
Div Payout % 90.33% 156.50% 172.41% 184.37% 121.36% 75.37% 49.19% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 803,787 330,950 345,286 372,799 361,407 313,101 280,948 19.12%
NOSH 137,644 137,649 137,690 138,032 135,470 123,438 119,202 2.42%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 17.66% 15.46% 16.06% 15.15% 19.17% 11.13% 9.94% -
ROE 15.40% 29.24% 25.48% 18.83% 23.10% 12.62% 12.17% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 509.29 454.59 397.87 335.63 321.51 287.70 288.67 9.91%
EPS 89.95 70.30 63.90 50.85 61.62 32.02 28.69 20.95%
DPS 81.25 110.00 110.00 95.00 74.78 24.13 14.11 33.84%
NAPS 5.8396 2.4043 2.5077 2.7008 2.6678 2.5365 2.3569 16.30%
Adjusted Per Share Value based on latest NOSH - 138,032
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 175.96 157.07 137.51 116.29 109.33 89.14 86.38 12.57%
EPS 31.08 24.29 22.09 17.62 20.95 9.92 8.58 23.90%
DPS 28.07 38.01 38.08 32.49 25.43 7.48 4.22 37.09%
NAPS 2.0176 0.8307 0.8667 0.9358 0.9072 0.7859 0.7052 19.12%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 12.40 10.40 11.30 8.30 8.40 4.36 4.00 -
P/RPS 2.43 2.29 2.84 2.47 2.61 1.52 1.39 9.74%
P/EPS 13.79 14.79 17.68 16.32 13.63 13.62 13.94 -0.17%
EY 7.25 6.76 5.65 6.13 7.34 7.34 7.17 0.18%
DY 6.55 10.58 9.73 11.45 8.90 5.54 3.53 10.84%
P/NAPS 2.12 4.33 4.51 3.07 3.15 1.72 1.70 3.74%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 08/10/09 09/10/08 09/10/07 05/10/06 07/10/05 26/10/04 08/10/03 -
Price 12.22 10.10 11.50 8.30 7.95 4.52 4.04 -
P/RPS 2.40 2.22 2.89 2.47 2.47 1.57 1.40 9.39%
P/EPS 13.59 14.37 18.00 16.32 12.90 14.12 14.08 -0.58%
EY 7.36 6.96 5.56 6.13 7.75 7.08 7.10 0.60%
DY 6.65 10.89 9.57 11.45 9.41 5.34 3.49 11.33%
P/NAPS 2.09 4.20 4.59 3.07 2.98 1.78 1.71 3.39%

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