[LPI] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -15.5%
YoY- 11.24%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 853,312 751,726 748,436 733,472 771,468 698,462 778,504 6.31%
PBT 200,540 181,307 176,229 169,454 195,324 161,335 153,086 19.74%
Tax -46,036 -43,399 -41,601 -39,922 -42,036 -35,247 -31,597 28.54%
NP 154,504 137,908 134,628 129,532 153,288 126,088 121,489 17.39%
-
NP to SH 154,504 137,908 134,628 129,532 153,288 126,088 121,489 17.39%
-
Tax Rate 22.96% 23.94% 23.61% 23.56% 21.52% 21.85% 20.64% -
Total Cost 698,808 613,818 613,808 603,940 618,180 572,374 657,014 4.20%
-
Net Worth 1,104,342 1,138,048 1,068,794 825,921 825,905 900,650 803,877 23.60%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 118,830 28,625 27,530 - 92,924 48,180 -
Div Payout % - 86.17% 21.26% 21.25% - 73.70% 39.66% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,104,342 1,138,048 1,068,794 825,921 825,905 900,650 803,877 23.60%
NOSH 220,216 216,055 214,694 137,653 137,650 137,665 137,659 36.82%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 18.11% 18.35% 17.99% 17.66% 19.87% 18.05% 15.61% -
ROE 13.99% 12.12% 12.60% 15.68% 18.56% 14.00% 15.11% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 387.49 347.93 348.60 532.84 560.45 507.36 565.53 -22.29%
EPS 70.16 63.83 62.71 60.36 71.44 58.75 88.25 -14.19%
DPS 0.00 55.00 13.33 20.00 0.00 67.50 35.00 -
NAPS 5.0148 5.2674 4.9782 6.00 6.00 6.5423 5.8396 -9.66%
Adjusted Per Share Value based on latest NOSH - 137,657
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 214.19 188.69 187.87 184.11 193.65 175.32 195.42 6.31%
EPS 38.78 34.62 33.79 32.51 38.48 31.65 30.50 17.38%
DPS 0.00 29.83 7.19 6.91 0.00 23.33 12.09 -
NAPS 2.7721 2.8567 2.6828 2.0732 2.0731 2.2608 2.0179 23.60%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 13.72 13.18 11.74 15.30 13.72 13.70 12.40 -
P/RPS 3.54 3.79 3.37 2.87 2.45 2.70 2.19 37.77%
P/EPS 19.56 20.65 18.72 16.26 12.32 14.96 14.05 24.70%
EY 5.11 4.84 5.34 6.15 8.12 6.69 7.12 -19.85%
DY 0.00 4.17 1.14 1.31 0.00 4.93 2.82 -
P/NAPS 2.74 2.50 2.36 2.55 2.29 2.09 2.12 18.67%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 07/04/11 11/01/11 07/10/10 08/07/10 08/04/10 07/01/10 08/10/09 -
Price 13.76 13.90 11.76 16.28 13.80 14.14 12.22 -
P/RPS 3.55 4.00 3.37 3.06 2.46 2.79 2.16 39.30%
P/EPS 19.61 21.78 18.75 17.30 12.39 15.44 13.85 26.11%
EY 5.10 4.59 5.33 5.78 8.07 6.48 7.22 -20.70%
DY 0.00 3.96 1.13 1.23 0.00 4.77 2.86 -
P/NAPS 2.74 2.64 2.36 2.71 2.30 2.16 2.09 19.80%

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