[LPI] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
14-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 40.3%
YoY- 12.34%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 521,598 329,870 185,562 551,624 447,477 291,394 153,609 125.41%
PBT 97,047 61,668 37,360 121,766 86,889 57,059 35,348 95.70%
Tax -25,490 -16,347 -9,945 -33,996 -24,329 -16,020 -9,520 92.47%
NP 71,557 45,321 27,415 87,770 62,560 41,039 25,828 96.89%
-
NP to SH 71,557 45,321 27,415 87,770 62,560 41,039 25,828 96.89%
-
Tax Rate 26.27% 26.51% 26.62% 27.92% 28.00% 28.08% 26.93% -
Total Cost 450,041 284,549 158,147 463,854 384,917 250,355 127,781 130.95%
-
Net Worth 330,982 335,116 315,527 370,024 345,250 354,279 341,489 -2.05%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 41,298 41,301 - 151,446 41,302 41,328 - -
Div Payout % 57.71% 91.13% - 172.55% 66.02% 100.70% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 330,982 335,116 315,527 370,024 345,250 354,279 341,489 -2.05%
NOSH 137,662 137,670 137,694 137,678 137,676 137,760 137,970 -0.14%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.72% 13.74% 14.77% 15.91% 13.98% 14.08% 16.81% -
ROE 21.62% 13.52% 8.69% 23.72% 18.12% 11.58% 7.56% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 378.90 239.61 134.76 400.66 325.02 211.52 111.34 125.74%
EPS 51.98 32.92 19.91 63.75 45.44 29.79 18.72 97.18%
DPS 30.00 30.00 0.00 110.00 30.00 30.00 0.00 -
NAPS 2.4043 2.4342 2.2915 2.6876 2.5077 2.5717 2.4751 -1.91%
Adjusted Per Share Value based on latest NOSH - 137,684
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 130.93 82.80 46.58 138.47 112.32 73.14 38.56 125.40%
EPS 17.96 11.38 6.88 22.03 15.70 10.30 6.48 96.94%
DPS 10.37 10.37 0.00 38.02 10.37 10.37 0.00 -
NAPS 0.8308 0.8412 0.792 0.9288 0.8666 0.8893 0.8572 -2.05%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 10.40 11.80 11.20 12.10 11.30 11.30 9.85 -
P/RPS 2.74 4.92 8.31 3.02 3.48 5.34 8.85 -54.13%
P/EPS 20.01 35.84 56.25 18.98 24.87 37.93 52.62 -47.41%
EY 5.00 2.79 1.78 5.27 4.02 2.64 1.90 90.27%
DY 2.88 2.54 0.00 9.09 2.65 2.65 0.00 -
P/NAPS 4.33 4.85 4.89 4.50 4.51 4.39 3.98 5.76%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 09/10/08 09/07/08 09/04/08 14/01/08 09/10/07 04/07/07 05/04/07 -
Price 10.10 11.10 11.20 12.50 11.50 11.40 10.20 -
P/RPS 2.67 4.63 8.31 3.12 3.54 5.39 9.16 -55.93%
P/EPS 19.43 33.72 56.25 19.61 25.31 38.27 54.49 -49.62%
EY 5.15 2.97 1.78 5.10 3.95 2.61 1.84 98.23%
DY 2.97 2.70 0.00 8.80 2.61 2.63 0.00 -
P/NAPS 4.20 4.56 4.89 4.65 4.59 4.43 4.12 1.28%

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