[LPI] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 69.0%
YoY- 11.24%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 213,328 751,726 561,327 366,736 192,867 698,462 583,878 -48.92%
PBT 50,135 181,307 132,172 84,727 48,831 161,335 114,815 -42.47%
Tax -11,509 -43,399 -31,201 -19,961 -10,509 -35,247 -23,698 -38.24%
NP 38,626 137,908 100,971 64,766 38,322 126,088 91,117 -43.59%
-
NP to SH 38,626 137,908 100,971 64,766 38,322 126,088 91,117 -43.59%
-
Tax Rate 22.96% 23.94% 23.61% 23.56% 21.52% 21.85% 20.64% -
Total Cost 174,702 613,818 460,356 301,970 154,545 572,374 492,761 -49.93%
-
Net Worth 1,104,342 1,138,048 1,068,794 825,921 825,905 900,650 803,877 23.60%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 118,830 21,469 13,765 - 92,924 36,135 -
Div Payout % - 86.17% 21.26% 21.25% - 73.70% 39.66% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,104,342 1,138,048 1,068,794 825,921 825,905 900,650 803,877 23.60%
NOSH 220,216 216,055 214,694 137,653 137,650 137,665 137,659 36.82%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 18.11% 18.35% 17.99% 17.66% 19.87% 18.05% 15.61% -
ROE 3.50% 12.12% 9.45% 7.84% 4.64% 14.00% 11.33% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 96.87 347.93 261.45 266.42 140.11 507.36 424.15 -62.67%
EPS 17.54 63.83 47.03 30.18 17.86 58.75 66.19 -58.77%
DPS 0.00 55.00 10.00 10.00 0.00 67.50 26.25 -
NAPS 5.0148 5.2674 4.9782 6.00 6.00 6.5423 5.8396 -9.66%
Adjusted Per Share Value based on latest NOSH - 137,657
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 53.55 188.69 140.90 92.06 48.41 175.32 146.56 -48.92%
EPS 9.70 34.62 25.35 16.26 9.62 31.65 22.87 -43.57%
DPS 0.00 29.83 5.39 3.46 0.00 23.33 9.07 -
NAPS 2.7721 2.8567 2.6828 2.0732 2.0731 2.2608 2.0179 23.60%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 13.72 13.18 11.74 15.30 13.72 13.70 12.40 -
P/RPS 14.16 3.79 4.49 5.74 9.79 2.70 2.92 186.77%
P/EPS 78.22 20.65 24.96 32.52 49.28 14.96 18.73 159.55%
EY 1.28 4.84 4.01 3.08 2.03 6.69 5.34 -61.44%
DY 0.00 4.17 0.85 0.65 0.00 4.93 2.12 -
P/NAPS 2.74 2.50 2.36 2.55 2.29 2.09 2.12 18.67%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 07/04/11 11/01/11 07/10/10 08/07/10 08/04/10 07/01/10 08/10/09 -
Price 13.76 13.90 11.76 16.28 13.80 14.14 12.22 -
P/RPS 14.20 4.00 4.50 6.11 9.85 2.79 2.88 189.96%
P/EPS 78.45 21.78 25.01 34.60 49.57 15.44 18.46 162.59%
EY 1.27 4.59 4.00 2.89 2.02 6.48 5.42 -62.02%
DY 0.00 3.96 0.85 0.61 0.00 4.77 2.15 -
P/NAPS 2.74 2.64 2.36 2.71 2.30 2.16 2.09 19.80%

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