[LPI] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
14-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 5.22%
YoY- 12.34%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 695,464 659,740 742,248 551,624 596,636 582,788 614,436 8.58%
PBT 129,396 123,336 149,440 121,766 115,852 114,118 141,392 -5.72%
Tax -33,986 -32,694 -39,780 -33,996 -32,438 -32,040 -38,080 -7.28%
NP 95,409 90,642 109,660 87,770 83,413 82,078 103,312 -5.15%
-
NP to SH 95,409 90,642 109,660 87,770 83,413 82,078 103,312 -5.15%
-
Tax Rate 26.27% 26.51% 26.62% 27.92% 28.00% 28.08% 26.93% -
Total Cost 600,054 569,098 632,588 463,854 513,222 500,710 511,124 11.25%
-
Net Worth 330,982 335,116 315,527 370,024 345,250 354,279 341,489 -2.05%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 55,065 82,602 - 151,446 55,070 82,656 - -
Div Payout % 57.71% 91.13% - 172.55% 66.02% 100.70% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 330,982 335,116 315,527 370,024 345,250 354,279 341,489 -2.05%
NOSH 137,662 137,670 137,694 137,678 137,676 137,760 137,970 -0.14%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.72% 13.74% 14.77% 15.91% 13.98% 14.08% 16.81% -
ROE 28.83% 27.05% 34.75% 23.72% 24.16% 23.17% 30.25% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 505.19 479.22 539.05 400.66 433.36 423.04 445.34 8.74%
EPS 69.31 65.84 79.64 63.75 60.59 59.58 74.88 -5.00%
DPS 40.00 60.00 0.00 110.00 40.00 60.00 0.00 -
NAPS 2.4043 2.4342 2.2915 2.6876 2.5077 2.5717 2.4751 -1.91%
Adjusted Per Share Value based on latest NOSH - 137,684
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 174.57 165.60 186.32 138.47 149.76 146.29 154.23 8.58%
EPS 23.95 22.75 27.53 22.03 20.94 20.60 25.93 -5.14%
DPS 13.82 20.73 0.00 38.02 13.82 20.75 0.00 -
NAPS 0.8308 0.8412 0.792 0.9288 0.8666 0.8893 0.8572 -2.05%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 10.40 11.80 11.20 12.10 11.30 11.30 9.85 -
P/RPS 2.06 2.46 2.08 3.02 2.61 2.67 2.21 -4.56%
P/EPS 15.01 17.92 14.06 18.98 18.65 18.97 13.15 9.19%
EY 6.66 5.58 7.11 5.27 5.36 5.27 7.60 -8.40%
DY 3.85 5.08 0.00 9.09 3.54 5.31 0.00 -
P/NAPS 4.33 4.85 4.89 4.50 4.51 4.39 3.98 5.76%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 09/10/08 09/07/08 09/04/08 14/01/08 09/10/07 04/07/07 05/04/07 -
Price 10.10 11.10 11.20 12.50 11.50 11.40 10.20 -
P/RPS 2.00 2.32 2.08 3.12 2.65 2.69 2.29 -8.60%
P/EPS 14.57 16.86 14.06 19.61 18.98 19.13 13.62 4.58%
EY 6.86 5.93 7.11 5.10 5.27 5.23 7.34 -4.39%
DY 3.96 5.41 0.00 8.80 3.48 5.26 0.00 -
P/NAPS 4.20 4.56 4.89 4.65 4.59 4.43 4.12 1.28%

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