[LPI] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 12.03%
YoY- 0.79%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 902,729 884,541 854,602 853,312 751,726 748,436 733,472 14.80%
PBT 200,053 197,405 184,212 200,540 181,307 176,229 169,454 11.66%
Tax -45,559 -43,858 -44,124 -46,036 -43,399 -41,601 -39,922 9.17%
NP 154,494 153,546 140,088 154,504 137,908 134,628 129,532 12.43%
-
NP to SH 154,494 153,546 140,088 154,504 137,908 134,628 129,532 12.43%
-
Tax Rate 22.77% 22.22% 23.95% 22.96% 23.94% 23.61% 23.56% -
Total Cost 748,235 730,994 714,514 698,808 613,818 613,808 603,940 15.30%
-
Net Worth 1,181,516 1,074,834 1,147,664 1,104,342 1,138,048 1,068,794 825,921 26.87%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 165,222 73,425 110,132 - 118,830 28,625 27,530 229.17%
Div Payout % 106.94% 47.82% 78.62% - 86.17% 21.26% 21.25% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,181,516 1,074,834 1,147,664 1,104,342 1,138,048 1,068,794 825,921 26.87%
NOSH 220,296 220,275 398,383 220,216 216,055 214,694 137,653 36.70%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.11% 17.36% 16.39% 18.11% 18.35% 17.99% 17.66% -
ROE 13.08% 14.29% 12.21% 13.99% 12.12% 12.60% 15.68% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 409.78 401.56 387.99 387.49 347.93 348.60 532.84 -16.01%
EPS 70.13 69.71 63.60 70.16 63.83 62.71 60.36 10.48%
DPS 75.00 33.33 50.00 0.00 55.00 13.33 20.00 140.79%
NAPS 5.3633 4.8795 5.2104 5.0148 5.2674 4.9782 6.00 -7.18%
Adjusted Per Share Value based on latest NOSH - 220,216
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 226.60 222.03 387.99 214.19 188.69 187.87 184.11 14.80%
EPS 38.78 38.54 63.60 38.78 34.62 33.79 32.51 12.44%
DPS 41.47 18.43 50.00 0.00 29.83 7.19 6.91 229.16%
NAPS 2.9658 2.698 5.2104 2.7721 2.8567 2.6828 2.0732 26.87%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 13.52 11.86 13.78 13.72 13.18 11.74 15.30 -
P/RPS 3.30 2.95 3.55 3.54 3.79 3.37 2.87 9.72%
P/EPS 19.28 17.01 21.67 19.56 20.65 18.72 16.26 11.99%
EY 5.19 5.88 4.62 5.11 4.84 5.34 6.15 -10.67%
DY 5.55 2.81 3.63 0.00 4.17 1.14 1.31 161.13%
P/NAPS 2.52 2.43 2.64 2.74 2.50 2.36 2.55 -0.78%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 09/01/12 06/10/11 07/07/11 07/04/11 11/01/11 07/10/10 08/07/10 -
Price 13.84 11.78 13.80 13.76 13.90 11.76 16.28 -
P/RPS 3.38 2.93 3.56 3.55 4.00 3.37 3.06 6.83%
P/EPS 19.73 16.90 21.70 19.61 21.78 18.75 17.30 9.13%
EY 5.07 5.92 4.61 5.10 4.59 5.33 5.78 -8.34%
DY 5.42 2.83 3.62 0.00 3.96 1.13 1.23 168.05%
P/NAPS 2.58 2.41 2.65 2.74 2.64 2.36 2.71 -3.21%

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