[LPI] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -9.33%
YoY- 8.15%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 984,244 902,729 884,541 854,602 853,312 751,726 748,436 20.01%
PBT 151,284 200,053 197,405 184,212 200,540 181,307 176,229 -9.66%
Tax -25,376 -45,559 -43,858 -44,124 -46,036 -43,399 -41,601 -28.05%
NP 125,908 154,494 153,546 140,088 154,504 137,908 134,628 -4.36%
-
NP to SH 125,908 154,494 153,546 140,088 154,504 137,908 134,628 -4.36%
-
Tax Rate 16.77% 22.77% 22.22% 23.95% 22.96% 23.94% 23.61% -
Total Cost 858,336 748,235 730,994 714,514 698,808 613,818 613,808 25.02%
-
Net Worth 1,117,863 1,181,516 1,074,834 1,147,664 1,104,342 1,138,048 1,068,794 3.03%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 165,222 73,425 110,132 - 118,830 28,625 -
Div Payout % - 106.94% 47.82% 78.62% - 86.17% 21.26% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,117,863 1,181,516 1,074,834 1,147,664 1,104,342 1,138,048 1,068,794 3.03%
NOSH 220,272 220,296 220,275 398,383 220,216 216,055 214,694 1.72%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.79% 17.11% 17.36% 16.39% 18.11% 18.35% 17.99% -
ROE 11.26% 13.08% 14.29% 12.21% 13.99% 12.12% 12.60% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 446.83 409.78 401.56 387.99 387.49 347.93 348.60 17.98%
EPS 57.16 70.13 69.71 63.60 70.16 63.83 62.71 -5.98%
DPS 0.00 75.00 33.33 50.00 0.00 55.00 13.33 -
NAPS 5.0749 5.3633 4.8795 5.2104 5.0148 5.2674 4.9782 1.28%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 247.06 226.60 222.03 387.99 214.19 188.69 187.87 20.01%
EPS 31.60 38.78 38.54 63.60 38.78 34.62 33.79 -4.36%
DPS 0.00 41.47 18.43 50.00 0.00 29.83 7.19 -
NAPS 2.806 2.9658 2.698 5.2104 2.7721 2.8567 2.6828 3.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 13.96 13.52 11.86 13.78 13.72 13.18 11.74 -
P/RPS 3.12 3.30 2.95 3.55 3.54 3.79 3.37 -5.00%
P/EPS 24.42 19.28 17.01 21.67 19.56 20.65 18.72 19.36%
EY 4.09 5.19 5.88 4.62 5.11 4.84 5.34 -16.27%
DY 0.00 5.55 2.81 3.63 0.00 4.17 1.14 -
P/NAPS 2.75 2.52 2.43 2.64 2.74 2.50 2.36 10.72%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 09/04/12 09/01/12 06/10/11 07/07/11 07/04/11 11/01/11 07/10/10 -
Price 13.98 13.84 11.78 13.80 13.76 13.90 11.76 -
P/RPS 3.13 3.38 2.93 3.56 3.55 4.00 3.37 -4.80%
P/EPS 24.46 19.73 16.90 21.70 19.61 21.78 18.75 19.37%
EY 4.09 5.07 5.92 4.61 5.10 4.59 5.33 -16.16%
DY 0.00 5.42 2.83 3.62 0.00 3.96 1.13 -
P/NAPS 2.75 2.58 2.41 2.65 2.74 2.64 2.36 10.72%

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