[LPI] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -68.76%
YoY- 6.14%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 638,728 521,598 329,870 185,562 551,624 447,477 291,394 68.34%
PBT 141,564 97,047 61,668 37,360 121,766 86,889 57,059 82.76%
Tax -37,317 -25,490 -16,347 -9,945 -33,996 -24,329 -16,020 75.27%
NP 104,247 71,557 45,321 27,415 87,770 62,560 41,039 85.64%
-
NP to SH 104,247 71,557 45,321 27,415 87,770 62,560 41,039 85.64%
-
Tax Rate 26.36% 26.27% 26.51% 26.62% 27.92% 28.00% 28.08% -
Total Cost 534,481 450,041 284,549 158,147 463,854 384,917 250,355 65.41%
-
Net Worth 363,749 330,982 335,116 315,527 370,024 345,250 354,279 1.76%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 117,023 41,298 41,301 - 151,446 41,302 41,328 99.51%
Div Payout % 112.26% 57.71% 91.13% - 172.55% 66.02% 100.70% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 363,749 330,982 335,116 315,527 370,024 345,250 354,279 1.76%
NOSH 137,674 137,662 137,670 137,694 137,678 137,676 137,760 -0.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.32% 13.72% 13.74% 14.77% 15.91% 13.98% 14.08% -
ROE 28.66% 21.62% 13.52% 8.69% 23.72% 18.12% 11.58% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 463.94 378.90 239.61 134.76 400.66 325.02 211.52 68.41%
EPS 75.72 51.98 32.92 19.91 63.75 45.44 29.79 85.72%
DPS 85.00 30.00 30.00 0.00 110.00 30.00 30.00 99.60%
NAPS 2.6421 2.4043 2.4342 2.2915 2.6876 2.5077 2.5717 1.80%
Adjusted Per Share Value based on latest NOSH - 137,694
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 160.33 130.93 82.80 46.58 138.47 112.32 73.14 68.34%
EPS 26.17 17.96 11.38 6.88 22.03 15.70 10.30 85.67%
DPS 29.37 10.37 10.37 0.00 38.02 10.37 10.37 99.54%
NAPS 0.9131 0.8308 0.8412 0.792 0.9288 0.8666 0.8893 1.76%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 9.45 10.40 11.80 11.20 12.10 11.30 11.30 -
P/RPS 2.04 2.74 4.92 8.31 3.02 3.48 5.34 -47.19%
P/EPS 12.48 20.01 35.84 56.25 18.98 24.87 37.93 -52.17%
EY 8.01 5.00 2.79 1.78 5.27 4.02 2.64 108.87%
DY 8.99 2.88 2.54 0.00 9.09 2.65 2.65 124.94%
P/NAPS 3.58 4.33 4.85 4.89 4.50 4.51 4.39 -12.65%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 08/01/09 09/10/08 09/07/08 09/04/08 14/01/08 09/10/07 04/07/07 -
Price 9.80 10.10 11.10 11.20 12.50 11.50 11.40 -
P/RPS 2.11 2.67 4.63 8.31 3.12 3.54 5.39 -46.33%
P/EPS 12.94 19.43 33.72 56.25 19.61 25.31 38.27 -51.30%
EY 7.73 5.15 2.97 1.78 5.10 3.95 2.61 105.55%
DY 8.67 2.97 2.70 0.00 8.80 2.61 2.63 120.70%
P/NAPS 3.71 4.20 4.56 4.89 4.65 4.59 4.43 -11.10%

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