[LPI] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 65.31%
YoY- 10.43%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 210,907 638,728 521,598 329,870 185,562 551,624 447,477 -39.40%
PBT 42,237 141,564 97,047 61,668 37,360 121,766 86,889 -38.14%
Tax -6,759 -37,317 -25,490 -16,347 -9,945 -33,996 -24,329 -57.39%
NP 35,478 104,247 71,557 45,321 27,415 87,770 62,560 -31.46%
-
NP to SH 35,478 104,247 71,557 45,321 27,415 87,770 62,560 -31.46%
-
Tax Rate 16.00% 26.36% 26.27% 26.51% 26.62% 27.92% 28.00% -
Total Cost 175,429 534,481 450,041 284,549 158,147 463,854 384,917 -40.74%
-
Net Worth 647,139 363,749 330,982 335,116 315,527 370,024 345,250 51.96%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 117,023 41,298 41,301 - 151,446 41,302 -
Div Payout % - 112.26% 57.71% 91.13% - 172.55% 66.02% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 647,139 363,749 330,982 335,116 315,527 370,024 345,250 51.96%
NOSH 137,671 137,674 137,662 137,670 137,694 137,678 137,676 -0.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 16.82% 16.32% 13.72% 13.74% 14.77% 15.91% 13.98% -
ROE 5.48% 28.66% 21.62% 13.52% 8.69% 23.72% 18.12% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 153.20 463.94 378.90 239.61 134.76 400.66 325.02 -39.40%
EPS 25.77 75.72 51.98 32.92 19.91 63.75 45.44 -31.46%
DPS 0.00 85.00 30.00 30.00 0.00 110.00 30.00 -
NAPS 4.7006 2.6421 2.4043 2.4342 2.2915 2.6876 2.5077 51.96%
Adjusted Per Share Value based on latest NOSH - 137,632
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 52.94 160.33 130.93 82.80 46.58 138.47 112.32 -39.40%
EPS 8.91 26.17 17.96 11.38 6.88 22.03 15.70 -31.42%
DPS 0.00 29.37 10.37 10.37 0.00 38.02 10.37 -
NAPS 1.6244 0.9131 0.8308 0.8412 0.792 0.9288 0.8666 51.96%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 9.00 9.45 10.40 11.80 11.20 12.10 11.30 -
P/RPS 5.87 2.04 2.74 4.92 8.31 3.02 3.48 41.65%
P/EPS 34.92 12.48 20.01 35.84 56.25 18.98 24.87 25.36%
EY 2.86 8.01 5.00 2.79 1.78 5.27 4.02 -20.28%
DY 0.00 8.99 2.88 2.54 0.00 9.09 2.65 -
P/NAPS 1.91 3.58 4.33 4.85 4.89 4.50 4.51 -43.57%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 08/04/09 08/01/09 09/10/08 09/07/08 09/04/08 14/01/08 09/10/07 -
Price 9.10 9.80 10.10 11.10 11.20 12.50 11.50 -
P/RPS 5.94 2.11 2.67 4.63 8.31 3.12 3.54 41.16%
P/EPS 35.31 12.94 19.43 33.72 56.25 19.61 25.31 24.82%
EY 2.83 7.73 5.15 2.97 1.78 5.10 3.95 -19.91%
DY 0.00 8.67 2.97 2.70 0.00 8.80 2.61 -
P/NAPS 1.94 3.71 4.20 4.56 4.89 4.65 4.59 -43.65%

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