[LPI] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 81.34%
YoY- 8.15%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 246,061 902,729 663,406 427,301 213,328 751,726 561,327 -42.26%
PBT 37,821 200,053 148,054 92,106 50,135 181,307 132,172 -56.54%
Tax -6,344 -45,559 -32,894 -22,062 -11,509 -43,399 -31,201 -65.38%
NP 31,477 154,494 115,160 70,044 38,626 137,908 100,971 -53.99%
-
NP to SH 31,477 154,494 115,160 70,044 38,626 137,908 100,971 -53.99%
-
Tax Rate 16.77% 22.77% 22.22% 23.95% 22.96% 23.94% 23.61% -
Total Cost 214,584 748,235 548,246 357,257 174,702 613,818 460,356 -39.85%
-
Net Worth 1,117,863 1,181,516 1,074,834 1,147,664 1,104,342 1,138,048 1,068,794 3.03%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 165,222 55,068 55,066 - 118,830 21,469 -
Div Payout % - 106.94% 47.82% 78.62% - 86.17% 21.26% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,117,863 1,181,516 1,074,834 1,147,664 1,104,342 1,138,048 1,068,794 3.03%
NOSH 220,272 220,296 220,275 398,383 220,216 216,055 214,694 1.72%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.79% 17.11% 17.36% 16.39% 18.11% 18.35% 17.99% -
ROE 2.82% 13.08% 10.71% 6.10% 3.50% 12.12% 9.45% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 111.71 409.78 301.17 193.99 96.87 347.93 261.45 -43.24%
EPS 14.29 70.13 52.28 31.80 17.54 63.83 47.03 -54.77%
DPS 0.00 75.00 25.00 25.00 0.00 55.00 10.00 -
NAPS 5.0749 5.3633 4.8795 5.2104 5.0148 5.2674 4.9782 1.28%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 61.76 226.60 166.52 193.99 53.55 188.69 140.90 -42.26%
EPS 7.90 38.78 28.91 31.80 9.70 34.62 25.35 -54.00%
DPS 0.00 41.47 13.82 25.00 0.00 29.83 5.39 -
NAPS 2.806 2.9658 2.698 5.2104 2.7721 2.8567 2.6828 3.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 13.96 13.52 11.86 13.78 13.72 13.18 11.74 -
P/RPS 12.50 3.30 3.94 7.11 14.16 3.79 4.49 97.77%
P/EPS 97.69 19.28 22.69 43.33 78.22 20.65 24.96 148.14%
EY 1.02 5.19 4.41 2.31 1.28 4.84 4.01 -59.82%
DY 0.00 5.55 2.11 1.81 0.00 4.17 0.85 -
P/NAPS 2.75 2.52 2.43 2.64 2.74 2.50 2.36 10.72%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 09/04/12 09/01/12 06/10/11 07/07/11 07/04/11 11/01/11 07/10/10 -
Price 13.98 13.84 11.78 13.80 13.76 13.90 11.76 -
P/RPS 12.51 3.38 3.91 7.12 14.20 4.00 4.50 97.58%
P/EPS 97.83 19.73 22.53 43.40 78.45 21.78 25.01 148.05%
EY 1.02 5.07 4.44 2.30 1.27 4.59 4.00 -59.75%
DY 0.00 5.42 2.12 1.81 0.00 3.96 0.85 -
P/NAPS 2.75 2.58 2.41 2.65 2.74 2.64 2.36 10.72%

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