[LPI] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 52.44%
YoY- 18.7%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 329,870 185,562 551,624 447,477 291,394 153,609 473,490 -21.42%
PBT 61,668 37,360 121,766 86,889 57,059 35,348 110,482 -32.23%
Tax -16,347 -9,945 -33,996 -24,329 -16,020 -9,520 -32,354 -36.58%
NP 45,321 27,415 87,770 62,560 41,039 25,828 78,128 -30.46%
-
NP to SH 45,321 27,415 87,770 62,560 41,039 25,828 78,128 -30.46%
-
Tax Rate 26.51% 26.62% 27.92% 28.00% 28.08% 26.93% 29.28% -
Total Cost 284,549 158,147 463,854 384,917 250,355 127,781 395,362 -19.70%
-
Net Worth 335,116 315,527 370,024 345,250 354,279 341,489 396,240 -10.57%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 41,301 - 151,446 41,302 41,328 - 144,834 -56.70%
Div Payout % 91.13% - 172.55% 66.02% 100.70% - 185.38% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 335,116 315,527 370,024 345,250 354,279 341,489 396,240 -10.57%
NOSH 137,670 137,694 137,678 137,676 137,760 137,970 137,937 -0.12%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.74% 14.77% 15.91% 13.98% 14.08% 16.81% 16.50% -
ROE 13.52% 8.69% 23.72% 18.12% 11.58% 7.56% 19.72% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 239.61 134.76 400.66 325.02 211.52 111.34 343.26 -21.32%
EPS 32.92 19.91 63.75 45.44 29.79 18.72 56.64 -30.37%
DPS 30.00 0.00 110.00 30.00 30.00 0.00 105.00 -56.65%
NAPS 2.4342 2.2915 2.6876 2.5077 2.5717 2.4751 2.8726 -10.46%
Adjusted Per Share Value based on latest NOSH - 137,690
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 82.80 46.58 138.47 112.32 73.14 38.56 118.85 -21.42%
EPS 11.38 6.88 22.03 15.70 10.30 6.48 19.61 -30.44%
DPS 10.37 0.00 38.02 10.37 10.37 0.00 36.36 -56.70%
NAPS 0.8412 0.792 0.9288 0.8666 0.8893 0.8572 0.9946 -10.57%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 11.80 11.20 12.10 11.30 11.30 9.85 9.35 -
P/RPS 4.92 8.31 3.02 3.48 5.34 8.85 2.72 48.50%
P/EPS 35.84 56.25 18.98 24.87 37.93 52.62 16.51 67.73%
EY 2.79 1.78 5.27 4.02 2.64 1.90 6.06 -40.40%
DY 2.54 0.00 9.09 2.65 2.65 0.00 11.23 -62.91%
P/NAPS 4.85 4.89 4.50 4.51 4.39 3.98 3.25 30.62%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 09/07/08 09/04/08 14/01/08 09/10/07 04/07/07 05/04/07 03/01/07 -
Price 11.10 11.20 12.50 11.50 11.40 10.20 9.50 -
P/RPS 4.63 8.31 3.12 3.54 5.39 9.16 2.77 40.88%
P/EPS 33.72 56.25 19.61 25.31 38.27 54.49 16.77 59.37%
EY 2.97 1.78 5.10 3.95 2.61 1.84 5.96 -37.17%
DY 2.70 0.00 8.80 2.61 2.63 0.00 11.05 -60.94%
P/NAPS 4.56 4.89 4.65 4.59 4.43 4.12 3.31 23.83%

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