[LPI] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 55.9%
YoY- 10.81%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 427,301 213,328 751,726 561,327 366,736 192,867 698,462 -27.99%
PBT 92,106 50,135 181,307 132,172 84,727 48,831 161,335 -31.25%
Tax -22,062 -11,509 -43,399 -31,201 -19,961 -10,509 -35,247 -26.89%
NP 70,044 38,626 137,908 100,971 64,766 38,322 126,088 -32.49%
-
NP to SH 70,044 38,626 137,908 100,971 64,766 38,322 126,088 -32.49%
-
Tax Rate 23.95% 22.96% 23.94% 23.61% 23.56% 21.52% 21.85% -
Total Cost 357,257 174,702 613,818 460,356 301,970 154,545 572,374 -27.02%
-
Net Worth 1,147,664 1,104,342 1,138,048 1,068,794 825,921 825,905 900,650 17.58%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 55,066 - 118,830 21,469 13,765 - 92,924 -29.51%
Div Payout % 78.62% - 86.17% 21.26% 21.25% - 73.70% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,147,664 1,104,342 1,138,048 1,068,794 825,921 825,905 900,650 17.58%
NOSH 398,383 220,216 216,055 214,694 137,653 137,650 137,665 103.46%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 16.39% 18.11% 18.35% 17.99% 17.66% 19.87% 18.05% -
ROE 6.10% 3.50% 12.12% 9.45% 7.84% 4.64% 14.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 193.99 96.87 347.93 261.45 266.42 140.11 507.36 -47.41%
EPS 31.80 17.54 63.83 47.03 30.18 17.86 58.75 -33.65%
DPS 25.00 0.00 55.00 10.00 10.00 0.00 67.50 -48.52%
NAPS 5.2104 5.0148 5.2674 4.9782 6.00 6.00 6.5423 -14.11%
Adjusted Per Share Value based on latest NOSH - 214,866
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 193.99 53.55 188.69 140.90 92.06 48.41 175.32 6.99%
EPS 31.80 9.70 34.62 25.35 16.26 9.62 31.65 0.31%
DPS 25.00 0.00 29.83 5.39 3.46 0.00 23.33 4.73%
NAPS 5.2104 2.7721 2.8567 2.6828 2.0732 2.0731 2.2608 74.74%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 13.78 13.72 13.18 11.74 15.30 13.72 13.70 -
P/RPS 7.11 14.16 3.79 4.49 5.74 9.79 2.70 91.03%
P/EPS 43.33 78.22 20.65 24.96 32.52 49.28 14.96 103.58%
EY 2.31 1.28 4.84 4.01 3.08 2.03 6.69 -50.87%
DY 1.81 0.00 4.17 0.85 0.65 0.00 4.93 -48.82%
P/NAPS 2.64 2.74 2.50 2.36 2.55 2.29 2.09 16.90%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 07/07/11 07/04/11 11/01/11 07/10/10 08/07/10 08/04/10 07/01/10 -
Price 13.80 13.76 13.90 11.76 16.28 13.80 14.14 -
P/RPS 7.12 14.20 4.00 4.50 6.11 9.85 2.79 87.06%
P/EPS 43.40 78.45 21.78 25.01 34.60 49.57 15.44 99.54%
EY 2.30 1.27 4.59 4.00 2.89 2.02 6.48 -49.96%
DY 1.81 0.00 3.96 0.85 0.61 0.00 4.77 -47.67%
P/NAPS 2.65 2.74 2.64 2.36 2.71 2.30 2.16 14.64%

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