[LPI] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 24.94%
YoY- 6.14%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 638,728 695,464 659,740 742,248 551,624 596,636 582,788 6.27%
PBT 141,564 129,396 123,336 149,440 121,766 115,852 114,118 15.37%
Tax -37,317 -33,986 -32,694 -39,780 -33,996 -32,438 -32,040 10.64%
NP 104,247 95,409 90,642 109,660 87,770 83,413 82,078 17.19%
-
NP to SH 104,247 95,409 90,642 109,660 87,770 83,413 82,078 17.19%
-
Tax Rate 26.36% 26.27% 26.51% 26.62% 27.92% 28.00% 28.08% -
Total Cost 534,481 600,054 569,098 632,588 463,854 513,222 500,710 4.42%
-
Net Worth 363,749 330,982 335,116 315,527 370,024 345,250 354,279 1.76%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 117,023 55,065 82,602 - 151,446 55,070 82,656 25.95%
Div Payout % 112.26% 57.71% 91.13% - 172.55% 66.02% 100.70% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 363,749 330,982 335,116 315,527 370,024 345,250 354,279 1.76%
NOSH 137,674 137,662 137,670 137,694 137,678 137,676 137,760 -0.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.32% 13.72% 13.74% 14.77% 15.91% 13.98% 14.08% -
ROE 28.66% 28.83% 27.05% 34.75% 23.72% 24.16% 23.17% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 463.94 505.19 479.22 539.05 400.66 433.36 423.04 6.31%
EPS 75.72 69.31 65.84 79.64 63.75 60.59 59.58 17.24%
DPS 85.00 40.00 60.00 0.00 110.00 40.00 60.00 26.00%
NAPS 2.6421 2.4043 2.4342 2.2915 2.6876 2.5077 2.5717 1.80%
Adjusted Per Share Value based on latest NOSH - 137,694
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 160.33 174.57 165.60 186.32 138.47 149.76 146.29 6.27%
EPS 26.17 23.95 22.75 27.53 22.03 20.94 20.60 17.21%
DPS 29.37 13.82 20.73 0.00 38.02 13.82 20.75 25.93%
NAPS 0.9131 0.8308 0.8412 0.792 0.9288 0.8666 0.8893 1.76%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 9.45 10.40 11.80 11.20 12.10 11.30 11.30 -
P/RPS 2.04 2.06 2.46 2.08 3.02 2.61 2.67 -16.35%
P/EPS 12.48 15.01 17.92 14.06 18.98 18.65 18.97 -24.26%
EY 8.01 6.66 5.58 7.11 5.27 5.36 5.27 32.02%
DY 8.99 3.85 5.08 0.00 9.09 3.54 5.31 41.82%
P/NAPS 3.58 4.33 4.85 4.89 4.50 4.51 4.39 -12.65%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 08/01/09 09/10/08 09/07/08 09/04/08 14/01/08 09/10/07 04/07/07 -
Price 9.80 10.10 11.10 11.20 12.50 11.50 11.40 -
P/RPS 2.11 2.00 2.32 2.08 3.12 2.65 2.69 -14.88%
P/EPS 12.94 14.57 16.86 14.06 19.61 18.98 19.13 -22.85%
EY 7.73 6.86 5.93 7.11 5.10 5.27 5.23 29.59%
DY 8.67 3.96 5.41 0.00 8.80 3.48 5.26 39.32%
P/NAPS 3.71 4.20 4.56 4.89 4.65 4.59 4.43 -11.10%

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