[LPI] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
11-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 36.58%
YoY- 9.37%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 663,406 427,301 213,328 751,726 561,327 366,736 192,867 127.69%
PBT 148,054 92,106 50,135 181,307 132,172 84,727 48,831 109.34%
Tax -32,894 -22,062 -11,509 -43,399 -31,201 -19,961 -10,509 113.83%
NP 115,160 70,044 38,626 137,908 100,971 64,766 38,322 108.10%
-
NP to SH 115,160 70,044 38,626 137,908 100,971 64,766 38,322 108.10%
-
Tax Rate 22.22% 23.95% 22.96% 23.94% 23.61% 23.56% 21.52% -
Total Cost 548,246 357,257 174,702 613,818 460,356 301,970 154,545 132.42%
-
Net Worth 1,074,834 1,147,664 1,104,342 1,138,048 1,068,794 825,921 825,905 19.18%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 55,068 55,066 - 118,830 21,469 13,765 - -
Div Payout % 47.82% 78.62% - 86.17% 21.26% 21.25% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,074,834 1,147,664 1,104,342 1,138,048 1,068,794 825,921 825,905 19.18%
NOSH 220,275 398,383 220,216 216,055 214,694 137,653 137,650 36.77%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.36% 16.39% 18.11% 18.35% 17.99% 17.66% 19.87% -
ROE 10.71% 6.10% 3.50% 12.12% 9.45% 7.84% 4.64% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 301.17 193.99 96.87 347.93 261.45 266.42 140.11 66.47%
EPS 52.28 31.80 17.54 63.83 47.03 30.18 17.86 104.49%
DPS 25.00 25.00 0.00 55.00 10.00 10.00 0.00 -
NAPS 4.8795 5.2104 5.0148 5.2674 4.9782 6.00 6.00 -12.86%
Adjusted Per Share Value based on latest NOSH - 220,256
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 166.52 193.99 53.55 188.69 140.90 92.06 48.41 127.69%
EPS 28.91 31.80 9.70 34.62 25.35 16.26 9.62 108.10%
DPS 13.82 25.00 0.00 29.83 5.39 3.46 0.00 -
NAPS 2.698 5.2104 2.7721 2.8567 2.6828 2.0732 2.0731 19.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 11.86 13.78 13.72 13.18 11.74 15.30 13.72 -
P/RPS 3.94 7.11 14.16 3.79 4.49 5.74 9.79 -45.45%
P/EPS 22.69 43.33 78.22 20.65 24.96 32.52 49.28 -40.34%
EY 4.41 2.31 1.28 4.84 4.01 3.08 2.03 67.65%
DY 2.11 1.81 0.00 4.17 0.85 0.65 0.00 -
P/NAPS 2.43 2.64 2.74 2.50 2.36 2.55 2.29 4.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 06/10/11 07/07/11 07/04/11 11/01/11 07/10/10 08/07/10 08/04/10 -
Price 11.78 13.80 13.76 13.90 11.76 16.28 13.80 -
P/RPS 3.91 7.12 14.20 4.00 4.50 6.11 9.85 -45.95%
P/EPS 22.53 43.40 78.45 21.78 25.01 34.60 49.57 -40.85%
EY 4.44 2.30 1.27 4.59 4.00 2.89 2.02 68.97%
DY 2.12 1.81 0.00 3.96 0.85 0.61 0.00 -
P/NAPS 2.41 2.65 2.74 2.64 2.36 2.71 2.30 3.16%

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