[LPI] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 3.93%
YoY- 10.81%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 854,602 853,312 751,726 748,436 733,472 771,468 698,462 14.43%
PBT 184,212 200,540 181,307 176,229 169,454 195,324 161,335 9.26%
Tax -44,124 -46,036 -43,399 -41,601 -39,922 -42,036 -35,247 16.20%
NP 140,088 154,504 137,908 134,628 129,532 153,288 126,088 7.29%
-
NP to SH 140,088 154,504 137,908 134,628 129,532 153,288 126,088 7.29%
-
Tax Rate 23.95% 22.96% 23.94% 23.61% 23.56% 21.52% 21.85% -
Total Cost 714,514 698,808 613,818 613,808 603,940 618,180 572,374 15.98%
-
Net Worth 1,147,664 1,104,342 1,138,048 1,068,794 825,921 825,905 900,650 17.58%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 110,132 - 118,830 28,625 27,530 - 92,924 12.02%
Div Payout % 78.62% - 86.17% 21.26% 21.25% - 73.70% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,147,664 1,104,342 1,138,048 1,068,794 825,921 825,905 900,650 17.58%
NOSH 398,383 220,216 216,055 214,694 137,653 137,650 137,665 103.46%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 16.39% 18.11% 18.35% 17.99% 17.66% 19.87% 18.05% -
ROE 12.21% 13.99% 12.12% 12.60% 15.68% 18.56% 14.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 387.99 387.49 347.93 348.60 532.84 560.45 507.36 -16.41%
EPS 63.60 70.16 63.83 62.71 60.36 71.44 58.75 5.44%
DPS 50.00 0.00 55.00 13.33 20.00 0.00 67.50 -18.17%
NAPS 5.2104 5.0148 5.2674 4.9782 6.00 6.00 6.5423 -14.11%
Adjusted Per Share Value based on latest NOSH - 214,866
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 387.99 214.19 188.69 187.87 184.11 193.65 175.32 70.06%
EPS 63.60 38.78 34.62 33.79 32.51 38.48 31.65 59.44%
DPS 50.00 0.00 29.83 7.19 6.91 0.00 23.33 66.45%
NAPS 5.2104 2.7721 2.8567 2.6828 2.0732 2.0731 2.2608 74.74%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 13.78 13.72 13.18 11.74 15.30 13.72 13.70 -
P/RPS 3.55 3.54 3.79 3.37 2.87 2.45 2.70 20.07%
P/EPS 21.67 19.56 20.65 18.72 16.26 12.32 14.96 28.10%
EY 4.62 5.11 4.84 5.34 6.15 8.12 6.69 -21.92%
DY 3.63 0.00 4.17 1.14 1.31 0.00 4.93 -18.50%
P/NAPS 2.64 2.74 2.50 2.36 2.55 2.29 2.09 16.90%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 07/07/11 07/04/11 11/01/11 07/10/10 08/07/10 08/04/10 07/01/10 -
Price 13.80 13.76 13.90 11.76 16.28 13.80 14.14 -
P/RPS 3.56 3.55 4.00 3.37 3.06 2.46 2.79 17.69%
P/EPS 21.70 19.61 21.78 18.75 17.30 12.39 15.44 25.54%
EY 4.61 5.10 4.59 5.33 5.78 8.07 6.48 -20.35%
DY 3.62 0.00 3.96 1.13 1.23 0.00 4.77 -16.84%
P/NAPS 2.65 2.74 2.64 2.36 2.71 2.30 2.16 14.64%

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