[LPI] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 45.68%
YoY- 18.77%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 583,878 377,253 210,907 638,728 521,598 329,870 185,562 114.57%
PBT 114,815 72,231 42,237 141,564 97,047 61,668 37,360 111.23%
Tax -23,698 -14,011 -6,759 -37,317 -25,490 -16,347 -9,945 78.30%
NP 91,117 58,220 35,478 104,247 71,557 45,321 27,415 122.54%
-
NP to SH 91,117 58,220 35,478 104,247 71,557 45,321 27,415 122.54%
-
Tax Rate 20.64% 19.40% 16.00% 26.36% 26.27% 26.51% 26.62% -
Total Cost 492,761 319,033 175,429 534,481 450,041 284,549 158,147 113.18%
-
Net Worth 803,877 741,165 647,139 363,749 330,982 335,116 315,527 86.43%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 36,135 36,137 - 117,023 41,298 41,301 - -
Div Payout % 39.66% 62.07% - 112.26% 57.71% 91.13% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 803,877 741,165 647,139 363,749 330,982 335,116 315,527 86.43%
NOSH 137,659 137,668 137,671 137,674 137,662 137,670 137,694 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.61% 15.43% 16.82% 16.32% 13.72% 13.74% 14.77% -
ROE 11.33% 7.86% 5.48% 28.66% 21.62% 13.52% 8.69% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 424.15 274.03 153.20 463.94 378.90 239.61 134.76 114.61%
EPS 66.19 42.29 25.77 75.72 51.98 32.92 19.91 122.58%
DPS 26.25 26.25 0.00 85.00 30.00 30.00 0.00 -
NAPS 5.8396 5.3837 4.7006 2.6421 2.4043 2.4342 2.2915 86.46%
Adjusted Per Share Value based on latest NOSH - 137,642
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 146.56 94.70 52.94 160.33 130.93 82.80 46.58 114.57%
EPS 22.87 14.61 8.91 26.17 17.96 11.38 6.88 122.57%
DPS 9.07 9.07 0.00 29.37 10.37 10.37 0.00 -
NAPS 2.0179 1.8604 1.6244 0.9131 0.8308 0.8412 0.792 86.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 12.40 11.20 9.00 9.45 10.40 11.80 11.20 -
P/RPS 2.92 4.09 5.87 2.04 2.74 4.92 8.31 -50.17%
P/EPS 18.73 26.48 34.92 12.48 20.01 35.84 56.25 -51.92%
EY 5.34 3.78 2.86 8.01 5.00 2.79 1.78 107.86%
DY 2.12 2.34 0.00 8.99 2.88 2.54 0.00 -
P/NAPS 2.12 2.08 1.91 3.58 4.33 4.85 4.89 -42.68%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 08/10/09 06/07/09 08/04/09 08/01/09 09/10/08 09/07/08 09/04/08 -
Price 12.22 11.50 9.10 9.80 10.10 11.10 11.20 -
P/RPS 2.88 4.20 5.94 2.11 2.67 4.63 8.31 -50.62%
P/EPS 18.46 27.19 35.31 12.94 19.43 33.72 56.25 -52.38%
EY 5.42 3.68 2.83 7.73 5.15 2.97 1.78 109.93%
DY 2.15 2.28 0.00 8.67 2.97 2.70 0.00 -
P/NAPS 2.09 2.14 1.94 3.71 4.20 4.56 4.89 -43.23%

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