[LPI] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.34%
YoY- 27.33%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 733,472 771,468 698,462 778,504 754,506 843,628 638,728 9.68%
PBT 169,454 195,324 161,335 153,086 144,462 168,948 141,564 12.77%
Tax -39,922 -42,036 -35,247 -31,597 -28,022 -27,036 -37,317 4.61%
NP 129,532 153,288 126,088 121,489 116,440 141,912 104,247 15.62%
-
NP to SH 129,532 153,288 126,088 121,489 116,440 141,912 104,247 15.62%
-
Tax Rate 23.56% 21.52% 21.85% 20.64% 19.40% 16.00% 26.36% -
Total Cost 603,940 618,180 572,374 657,014 638,066 701,716 534,481 8.51%
-
Net Worth 825,921 825,905 900,650 803,877 741,165 647,139 363,749 73.01%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 27,530 - 92,924 48,180 72,275 - 117,023 -61.99%
Div Payout % 21.25% - 73.70% 39.66% 62.07% - 112.26% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 825,921 825,905 900,650 803,877 741,165 647,139 363,749 73.01%
NOSH 137,653 137,650 137,665 137,659 137,668 137,671 137,674 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.66% 19.87% 18.05% 15.61% 15.43% 16.82% 16.32% -
ROE 15.68% 18.56% 14.00% 15.11% 15.71% 21.93% 28.66% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 532.84 560.45 507.36 565.53 548.06 612.78 463.94 9.69%
EPS 60.36 71.44 58.75 88.25 84.58 103.08 75.72 -14.06%
DPS 20.00 0.00 67.50 35.00 52.50 0.00 85.00 -61.98%
NAPS 6.00 6.00 6.5423 5.8396 5.3837 4.7006 2.6421 73.02%
Adjusted Per Share Value based on latest NOSH - 137,644
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 184.11 193.65 175.32 195.42 189.39 211.76 160.33 9.68%
EPS 32.51 38.48 31.65 30.50 29.23 35.62 26.17 15.60%
DPS 6.91 0.00 23.33 12.09 18.14 0.00 29.37 -61.98%
NAPS 2.0732 2.0731 2.2608 2.0179 1.8604 1.6244 0.9131 73.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 15.30 13.72 13.70 12.40 11.20 9.00 9.45 -
P/RPS 2.87 2.45 2.70 2.19 2.04 1.47 2.04 25.63%
P/EPS 16.26 12.32 14.96 14.05 13.24 8.73 12.48 19.34%
EY 6.15 8.12 6.69 7.12 7.55 11.45 8.01 -16.19%
DY 1.31 0.00 4.93 2.82 4.69 0.00 8.99 -72.40%
P/NAPS 2.55 2.29 2.09 2.12 2.08 1.91 3.58 -20.29%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 08/07/10 08/04/10 07/01/10 08/10/09 06/07/09 08/04/09 08/01/09 -
Price 16.28 13.80 14.14 12.22 11.50 9.10 9.80 -
P/RPS 3.06 2.46 2.79 2.16 2.10 1.49 2.11 28.20%
P/EPS 17.30 12.39 15.44 13.85 13.60 8.83 12.94 21.42%
EY 5.78 8.07 6.48 7.22 7.35 11.33 7.73 -17.66%
DY 1.23 0.00 4.77 2.86 4.57 0.00 8.67 -72.89%
P/NAPS 2.71 2.30 2.16 2.09 2.14 1.94 3.71 -18.93%

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