[LPI] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 9.26%
YoY- 18.77%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 778,504 754,506 843,628 638,728 695,464 659,740 742,248 3.22%
PBT 153,086 144,462 168,948 141,564 129,396 123,336 149,440 1.61%
Tax -31,597 -28,022 -27,036 -37,317 -33,986 -32,694 -39,780 -14.22%
NP 121,489 116,440 141,912 104,247 95,409 90,642 109,660 7.06%
-
NP to SH 121,489 116,440 141,912 104,247 95,409 90,642 109,660 7.06%
-
Tax Rate 20.64% 19.40% 16.00% 26.36% 26.27% 26.51% 26.62% -
Total Cost 657,014 638,066 701,716 534,481 600,054 569,098 632,588 2.55%
-
Net Worth 803,877 741,165 647,139 363,749 330,982 335,116 315,527 86.43%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 48,180 72,275 - 117,023 55,065 82,602 - -
Div Payout % 39.66% 62.07% - 112.26% 57.71% 91.13% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 803,877 741,165 647,139 363,749 330,982 335,116 315,527 86.43%
NOSH 137,659 137,668 137,671 137,674 137,662 137,670 137,694 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.61% 15.43% 16.82% 16.32% 13.72% 13.74% 14.77% -
ROE 15.11% 15.71% 21.93% 28.66% 28.83% 27.05% 34.75% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 565.53 548.06 612.78 463.94 505.19 479.22 539.05 3.24%
EPS 88.25 84.58 103.08 75.72 69.31 65.84 79.64 7.07%
DPS 35.00 52.50 0.00 85.00 40.00 60.00 0.00 -
NAPS 5.8396 5.3837 4.7006 2.6421 2.4043 2.4342 2.2915 86.46%
Adjusted Per Share Value based on latest NOSH - 137,642
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 195.42 189.39 211.76 160.33 174.57 165.60 186.32 3.22%
EPS 30.50 29.23 35.62 26.17 23.95 22.75 27.53 7.06%
DPS 12.09 18.14 0.00 29.37 13.82 20.73 0.00 -
NAPS 2.0179 1.8604 1.6244 0.9131 0.8308 0.8412 0.792 86.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 12.40 11.20 9.00 9.45 10.40 11.80 11.20 -
P/RPS 2.19 2.04 1.47 2.04 2.06 2.46 2.08 3.49%
P/EPS 14.05 13.24 8.73 12.48 15.01 17.92 14.06 -0.04%
EY 7.12 7.55 11.45 8.01 6.66 5.58 7.11 0.09%
DY 2.82 4.69 0.00 8.99 3.85 5.08 0.00 -
P/NAPS 2.12 2.08 1.91 3.58 4.33 4.85 4.89 -42.68%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 08/10/09 06/07/09 08/04/09 08/01/09 09/10/08 09/07/08 09/04/08 -
Price 12.22 11.50 9.10 9.80 10.10 11.10 11.20 -
P/RPS 2.16 2.10 1.49 2.11 2.00 2.32 2.08 2.54%
P/EPS 13.85 13.60 8.83 12.94 14.57 16.86 14.06 -0.99%
EY 7.22 7.35 11.33 7.73 6.86 5.93 7.11 1.02%
DY 2.86 4.57 0.00 8.67 3.96 5.41 0.00 -
P/NAPS 2.09 2.14 1.94 3.71 4.20 4.56 4.89 -43.23%

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