[LPI] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 5.26%
YoY- 14.38%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 754,506 843,628 638,728 695,464 659,740 742,248 551,624 23.24%
PBT 144,462 168,948 141,564 129,396 123,336 149,440 121,766 12.08%
Tax -28,022 -27,036 -37,317 -33,986 -32,694 -39,780 -33,996 -12.09%
NP 116,440 141,912 104,247 95,409 90,642 109,660 87,770 20.75%
-
NP to SH 116,440 141,912 104,247 95,409 90,642 109,660 87,770 20.75%
-
Tax Rate 19.40% 16.00% 26.36% 26.27% 26.51% 26.62% 27.92% -
Total Cost 638,066 701,716 534,481 600,054 569,098 632,588 463,854 23.71%
-
Net Worth 741,165 647,139 363,749 330,982 335,116 315,527 370,024 58.96%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 72,275 - 117,023 55,065 82,602 - 151,446 -38.95%
Div Payout % 62.07% - 112.26% 57.71% 91.13% - 172.55% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 741,165 647,139 363,749 330,982 335,116 315,527 370,024 58.96%
NOSH 137,668 137,671 137,674 137,662 137,670 137,694 137,678 -0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 15.43% 16.82% 16.32% 13.72% 13.74% 14.77% 15.91% -
ROE 15.71% 21.93% 28.66% 28.83% 27.05% 34.75% 23.72% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 548.06 612.78 463.94 505.19 479.22 539.05 400.66 23.24%
EPS 84.58 103.08 75.72 69.31 65.84 79.64 63.75 20.76%
DPS 52.50 0.00 85.00 40.00 60.00 0.00 110.00 -38.95%
NAPS 5.3837 4.7006 2.6421 2.4043 2.4342 2.2915 2.6876 58.97%
Adjusted Per Share Value based on latest NOSH - 137,649
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 189.39 211.76 160.33 174.57 165.60 186.32 138.47 23.23%
EPS 29.23 35.62 26.17 23.95 22.75 27.53 22.03 20.76%
DPS 18.14 0.00 29.37 13.82 20.73 0.00 38.02 -38.96%
NAPS 1.8604 1.6244 0.9131 0.8308 0.8412 0.792 0.9288 58.96%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 11.20 9.00 9.45 10.40 11.80 11.20 12.10 -
P/RPS 2.04 1.47 2.04 2.06 2.46 2.08 3.02 -23.03%
P/EPS 13.24 8.73 12.48 15.01 17.92 14.06 18.98 -21.36%
EY 7.55 11.45 8.01 6.66 5.58 7.11 5.27 27.11%
DY 4.69 0.00 8.99 3.85 5.08 0.00 9.09 -35.69%
P/NAPS 2.08 1.91 3.58 4.33 4.85 4.89 4.50 -40.24%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 06/07/09 08/04/09 08/01/09 09/10/08 09/07/08 09/04/08 14/01/08 -
Price 11.50 9.10 9.80 10.10 11.10 11.20 12.50 -
P/RPS 2.10 1.49 2.11 2.00 2.32 2.08 3.12 -23.21%
P/EPS 13.60 8.83 12.94 14.57 16.86 14.06 19.61 -21.66%
EY 7.35 11.33 7.73 6.86 5.93 7.11 5.10 27.61%
DY 4.57 0.00 8.67 3.96 5.41 0.00 8.80 -35.41%
P/NAPS 2.14 1.94 3.71 4.20 4.56 4.89 4.65 -40.41%

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