[LPI] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
11-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 2.44%
YoY- 9.37%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 884,541 854,602 853,312 751,726 748,436 733,472 771,468 9.53%
PBT 197,405 184,212 200,540 181,307 176,229 169,454 195,324 0.70%
Tax -43,858 -44,124 -46,036 -43,399 -41,601 -39,922 -42,036 2.86%
NP 153,546 140,088 154,504 137,908 134,628 129,532 153,288 0.11%
-
NP to SH 153,546 140,088 154,504 137,908 134,628 129,532 153,288 0.11%
-
Tax Rate 22.22% 23.95% 22.96% 23.94% 23.61% 23.56% 21.52% -
Total Cost 730,994 714,514 698,808 613,818 613,808 603,940 618,180 11.81%
-
Net Worth 1,074,834 1,147,664 1,104,342 1,138,048 1,068,794 825,921 825,905 19.18%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 73,425 110,132 - 118,830 28,625 27,530 - -
Div Payout % 47.82% 78.62% - 86.17% 21.26% 21.25% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,074,834 1,147,664 1,104,342 1,138,048 1,068,794 825,921 825,905 19.18%
NOSH 220,275 398,383 220,216 216,055 214,694 137,653 137,650 36.77%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.36% 16.39% 18.11% 18.35% 17.99% 17.66% 19.87% -
ROE 14.29% 12.21% 13.99% 12.12% 12.60% 15.68% 18.56% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 401.56 387.99 387.49 347.93 348.60 532.84 560.45 -19.91%
EPS 69.71 63.60 70.16 63.83 62.71 60.36 71.44 -1.61%
DPS 33.33 50.00 0.00 55.00 13.33 20.00 0.00 -
NAPS 4.8795 5.2104 5.0148 5.2674 4.9782 6.00 6.00 -12.86%
Adjusted Per Share Value based on latest NOSH - 220,256
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 222.03 387.99 214.19 188.69 187.87 184.11 193.65 9.53%
EPS 38.54 63.60 38.78 34.62 33.79 32.51 38.48 0.10%
DPS 18.43 50.00 0.00 29.83 7.19 6.91 0.00 -
NAPS 2.698 5.2104 2.7721 2.8567 2.6828 2.0732 2.0731 19.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 11.86 13.78 13.72 13.18 11.74 15.30 13.72 -
P/RPS 2.95 3.55 3.54 3.79 3.37 2.87 2.45 13.16%
P/EPS 17.01 21.67 19.56 20.65 18.72 16.26 12.32 23.96%
EY 5.88 4.62 5.11 4.84 5.34 6.15 8.12 -19.34%
DY 2.81 3.63 0.00 4.17 1.14 1.31 0.00 -
P/NAPS 2.43 2.64 2.74 2.50 2.36 2.55 2.29 4.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 06/10/11 07/07/11 07/04/11 11/01/11 07/10/10 08/07/10 08/04/10 -
Price 11.78 13.80 13.76 13.90 11.76 16.28 13.80 -
P/RPS 2.93 3.56 3.55 4.00 3.37 3.06 2.46 12.35%
P/EPS 16.90 21.70 19.61 21.78 18.75 17.30 12.39 22.96%
EY 5.92 4.61 5.10 4.59 5.33 5.78 8.07 -18.64%
DY 2.83 3.62 0.00 3.96 1.13 1.23 0.00 -
P/NAPS 2.41 2.65 2.74 2.64 2.36 2.71 2.30 3.16%

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