[LPI] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 38.38%
YoY- 20.95%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 561,327 366,736 192,867 698,462 583,878 377,253 210,907 91.93%
PBT 132,172 84,727 48,831 161,335 114,815 72,231 42,237 113.79%
Tax -31,201 -19,961 -10,509 -35,247 -23,698 -14,011 -6,759 176.98%
NP 100,971 64,766 38,322 126,088 91,117 58,220 35,478 100.70%
-
NP to SH 100,971 64,766 38,322 126,088 91,117 58,220 35,478 100.70%
-
Tax Rate 23.61% 23.56% 21.52% 21.85% 20.64% 19.40% 16.00% -
Total Cost 460,356 301,970 154,545 572,374 492,761 319,033 175,429 90.13%
-
Net Worth 1,068,794 825,921 825,905 900,650 803,877 741,165 647,139 39.67%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 21,469 13,765 - 92,924 36,135 36,137 - -
Div Payout % 21.26% 21.25% - 73.70% 39.66% 62.07% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,068,794 825,921 825,905 900,650 803,877 741,165 647,139 39.67%
NOSH 214,694 137,653 137,650 137,665 137,659 137,668 137,671 34.44%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 17.99% 17.66% 19.87% 18.05% 15.61% 15.43% 16.82% -
ROE 9.45% 7.84% 4.64% 14.00% 11.33% 7.86% 5.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 261.45 266.42 140.11 507.36 424.15 274.03 153.20 42.76%
EPS 47.03 30.18 17.86 58.75 66.19 42.29 25.77 49.28%
DPS 10.00 10.00 0.00 67.50 26.25 26.25 0.00 -
NAPS 4.9782 6.00 6.00 6.5423 5.8396 5.3837 4.7006 3.89%
Adjusted Per Share Value based on latest NOSH - 137,681
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 140.90 92.06 48.41 175.32 146.56 94.70 52.94 91.93%
EPS 25.35 16.26 9.62 31.65 22.87 14.61 8.91 100.65%
DPS 5.39 3.46 0.00 23.33 9.07 9.07 0.00 -
NAPS 2.6828 2.0732 2.0731 2.2608 2.0179 1.8604 1.6244 39.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 11.74 15.30 13.72 13.70 12.40 11.20 9.00 -
P/RPS 4.49 5.74 9.79 2.70 2.92 4.09 5.87 -16.34%
P/EPS 24.96 32.52 49.28 14.96 18.73 26.48 34.92 -20.04%
EY 4.01 3.08 2.03 6.69 5.34 3.78 2.86 25.24%
DY 0.85 0.65 0.00 4.93 2.12 2.34 0.00 -
P/NAPS 2.36 2.55 2.29 2.09 2.12 2.08 1.91 15.13%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 07/10/10 08/07/10 08/04/10 07/01/10 08/10/09 06/07/09 08/04/09 -
Price 11.76 16.28 13.80 14.14 12.22 11.50 9.10 -
P/RPS 4.50 6.11 9.85 2.79 2.88 4.20 5.94 -16.88%
P/EPS 25.01 34.60 49.57 15.44 18.46 27.19 35.31 -20.52%
EY 4.00 2.89 2.02 6.48 5.42 3.68 2.83 25.91%
DY 0.85 0.61 0.00 4.77 2.15 2.28 0.00 -
P/NAPS 2.36 2.71 2.30 2.16 2.09 2.14 1.94 13.94%

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