[LPI] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -17.34%
YoY- 10.43%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 843,628 638,728 695,464 659,740 742,248 551,624 596,636 25.95%
PBT 168,948 141,564 129,396 123,336 149,440 121,766 115,852 28.56%
Tax -27,036 -37,317 -33,986 -32,694 -39,780 -33,996 -32,438 -11.42%
NP 141,912 104,247 95,409 90,642 109,660 87,770 83,413 42.46%
-
NP to SH 141,912 104,247 95,409 90,642 109,660 87,770 83,413 42.46%
-
Tax Rate 16.00% 26.36% 26.27% 26.51% 26.62% 27.92% 28.00% -
Total Cost 701,716 534,481 600,054 569,098 632,588 463,854 513,222 23.16%
-
Net Worth 647,139 363,749 330,982 335,116 315,527 370,024 345,250 51.96%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 117,023 55,065 82,602 - 151,446 55,070 -
Div Payout % - 112.26% 57.71% 91.13% - 172.55% 66.02% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 647,139 363,749 330,982 335,116 315,527 370,024 345,250 51.96%
NOSH 137,671 137,674 137,662 137,670 137,694 137,678 137,676 -0.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 16.82% 16.32% 13.72% 13.74% 14.77% 15.91% 13.98% -
ROE 21.93% 28.66% 28.83% 27.05% 34.75% 23.72% 24.16% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 612.78 463.94 505.19 479.22 539.05 400.66 433.36 25.95%
EPS 103.08 75.72 69.31 65.84 79.64 63.75 60.59 42.46%
DPS 0.00 85.00 40.00 60.00 0.00 110.00 40.00 -
NAPS 4.7006 2.6421 2.4043 2.4342 2.2915 2.6876 2.5077 51.96%
Adjusted Per Share Value based on latest NOSH - 137,632
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 211.76 160.33 174.57 165.60 186.32 138.47 149.76 25.95%
EPS 35.62 26.17 23.95 22.75 27.53 22.03 20.94 42.45%
DPS 0.00 29.37 13.82 20.73 0.00 38.02 13.82 -
NAPS 1.6244 0.9131 0.8308 0.8412 0.792 0.9288 0.8666 51.96%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 9.00 9.45 10.40 11.80 11.20 12.10 11.30 -
P/RPS 1.47 2.04 2.06 2.46 2.08 3.02 2.61 -31.77%
P/EPS 8.73 12.48 15.01 17.92 14.06 18.98 18.65 -39.68%
EY 11.45 8.01 6.66 5.58 7.11 5.27 5.36 65.79%
DY 0.00 8.99 3.85 5.08 0.00 9.09 3.54 -
P/NAPS 1.91 3.58 4.33 4.85 4.89 4.50 4.51 -43.57%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 08/04/09 08/01/09 09/10/08 09/07/08 09/04/08 14/01/08 09/10/07 -
Price 9.10 9.80 10.10 11.10 11.20 12.50 11.50 -
P/RPS 1.49 2.11 2.00 2.32 2.08 3.12 2.65 -31.85%
P/EPS 8.83 12.94 14.57 16.86 14.06 19.61 18.98 -39.93%
EY 11.33 7.73 6.86 5.93 7.11 5.10 5.27 66.49%
DY 0.00 8.67 3.96 5.41 0.00 8.80 3.48 -
P/NAPS 1.94 3.71 4.20 4.56 4.89 4.65 4.59 -43.65%

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