[LPI] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 19.96%
YoY- 55.69%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 664,073 583,577 488,192 463,873 389,963 358,798 306,388 13.74%
PBT 146,441 123,778 112,177 123,917 80,622 47,785 36,370 26.10%
Tax -34,131 -34,421 -32,323 -34,304 -23,063 -9,530 -7,902 27.58%
NP 112,310 89,357 79,854 89,613 57,559 38,255 28,468 25.67%
-
NP to SH 112,310 89,357 79,854 89,613 57,559 38,255 28,468 25.67%
-
Tax Rate 23.31% 27.81% 28.81% 27.68% 28.61% 19.94% 21.73% -
Total Cost 551,763 494,220 408,338 374,260 332,404 320,543 277,920 12.09%
-
Net Worth 647,139 315,527 341,489 365,922 327,722 288,270 274,951 15.31%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 116,992 151,481 144,868 121,884 74,320 29,791 16,824 38.11%
Div Payout % 104.17% 169.52% 181.42% 136.01% 129.12% 77.88% 59.10% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 647,139 315,527 341,489 365,922 327,722 288,270 274,951 15.31%
NOSH 137,671 137,694 137,970 138,120 134,582 122,788 118,636 2.50%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 16.91% 15.31% 16.36% 19.32% 14.76% 10.66% 9.29% -
ROE 17.35% 28.32% 23.38% 24.49% 17.56% 13.27% 10.35% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 482.36 423.82 353.84 335.85 289.76 292.21 258.26 10.96%
EPS 81.58 64.90 57.88 64.88 42.77 31.16 24.00 22.59%
DPS 85.00 110.00 105.00 88.24 55.22 24.26 14.18 34.74%
NAPS 4.7006 2.2915 2.4751 2.6493 2.4351 2.3477 2.3176 12.49%
Adjusted Per Share Value based on latest NOSH - 138,120
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 166.69 146.49 122.54 116.44 97.89 90.06 76.91 13.74%
EPS 28.19 22.43 20.04 22.49 14.45 9.60 7.15 25.66%
DPS 29.37 38.02 36.36 30.59 18.66 7.48 4.22 38.13%
NAPS 1.6244 0.792 0.8572 0.9185 0.8226 0.7236 0.6902 15.31%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 9.00 11.20 9.85 7.20 6.90 4.58 3.78 -
P/RPS 1.87 2.64 2.78 2.14 2.38 1.57 1.46 4.20%
P/EPS 11.03 17.26 17.02 11.10 16.13 14.70 15.75 -5.75%
EY 9.06 5.79 5.88 9.01 6.20 6.80 6.35 6.09%
DY 9.44 9.82 10.66 12.26 8.00 5.30 3.75 16.61%
P/NAPS 1.91 4.89 3.98 2.72 2.83 1.95 1.63 2.67%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 08/04/09 09/04/08 05/04/07 06/04/06 28/04/05 29/04/04 28/04/03 -
Price 9.10 11.20 10.20 7.20 7.00 4.30 3.84 -
P/RPS 1.89 2.64 2.88 2.14 2.42 1.47 1.49 4.03%
P/EPS 11.15 17.26 17.62 11.10 16.37 13.80 16.00 -5.83%
EY 8.96 5.79 5.67 9.01 6.11 7.25 6.25 6.18%
DY 9.34 9.82 10.29 12.26 7.89 5.64 3.69 16.72%
P/NAPS 1.94 4.89 4.12 2.72 2.87 1.83 1.66 2.62%

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