[LPI] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 3.79%
YoY- 20.95%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 748,436 733,472 771,468 698,462 778,504 754,506 843,628 -7.66%
PBT 176,229 169,454 195,324 161,335 153,086 144,462 168,948 2.85%
Tax -41,601 -39,922 -42,036 -35,247 -31,597 -28,022 -27,036 33.24%
NP 134,628 129,532 153,288 126,088 121,489 116,440 141,912 -3.44%
-
NP to SH 134,628 129,532 153,288 126,088 121,489 116,440 141,912 -3.44%
-
Tax Rate 23.61% 23.56% 21.52% 21.85% 20.64% 19.40% 16.00% -
Total Cost 613,808 603,940 618,180 572,374 657,014 638,066 701,716 -8.52%
-
Net Worth 1,068,794 825,921 825,905 900,650 803,877 741,165 647,139 39.67%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 28,625 27,530 - 92,924 48,180 72,275 - -
Div Payout % 21.26% 21.25% - 73.70% 39.66% 62.07% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,068,794 825,921 825,905 900,650 803,877 741,165 647,139 39.67%
NOSH 214,694 137,653 137,650 137,665 137,659 137,668 137,671 34.44%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 17.99% 17.66% 19.87% 18.05% 15.61% 15.43% 16.82% -
ROE 12.60% 15.68% 18.56% 14.00% 15.11% 15.71% 21.93% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 348.60 532.84 560.45 507.36 565.53 548.06 612.78 -31.31%
EPS 62.71 60.36 71.44 58.75 88.25 84.58 103.08 -28.18%
DPS 13.33 20.00 0.00 67.50 35.00 52.50 0.00 -
NAPS 4.9782 6.00 6.00 6.5423 5.8396 5.3837 4.7006 3.89%
Adjusted Per Share Value based on latest NOSH - 137,681
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 187.87 184.11 193.65 175.32 195.42 189.39 211.76 -7.66%
EPS 33.79 32.51 38.48 31.65 30.50 29.23 35.62 -3.45%
DPS 7.19 6.91 0.00 23.33 12.09 18.14 0.00 -
NAPS 2.6828 2.0732 2.0731 2.2608 2.0179 1.8604 1.6244 39.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 11.74 15.30 13.72 13.70 12.40 11.20 9.00 -
P/RPS 3.37 2.87 2.45 2.70 2.19 2.04 1.47 73.77%
P/EPS 18.72 16.26 12.32 14.96 14.05 13.24 8.73 66.21%
EY 5.34 6.15 8.12 6.69 7.12 7.55 11.45 -39.83%
DY 1.14 1.31 0.00 4.93 2.82 4.69 0.00 -
P/NAPS 2.36 2.55 2.29 2.09 2.12 2.08 1.91 15.13%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 07/10/10 08/07/10 08/04/10 07/01/10 08/10/09 06/07/09 08/04/09 -
Price 11.76 16.28 13.80 14.14 12.22 11.50 9.10 -
P/RPS 3.37 3.06 2.46 2.79 2.16 2.10 1.49 72.21%
P/EPS 18.75 17.30 12.39 15.44 13.85 13.60 8.83 65.13%
EY 5.33 5.78 8.07 6.48 7.22 7.35 11.33 -39.48%
DY 1.13 1.23 0.00 4.77 2.86 4.57 0.00 -
P/NAPS 2.36 2.71 2.30 2.16 2.09 2.14 1.94 13.94%

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