[LPI] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -65.97%
YoY- 29.41%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 698,462 583,878 377,253 210,907 638,728 521,598 329,870 64.66%
PBT 161,335 114,815 72,231 42,237 141,564 97,047 61,668 89.53%
Tax -35,247 -23,698 -14,011 -6,759 -37,317 -25,490 -16,347 66.66%
NP 126,088 91,117 58,220 35,478 104,247 71,557 45,321 97.44%
-
NP to SH 126,088 91,117 58,220 35,478 104,247 71,557 45,321 97.44%
-
Tax Rate 21.85% 20.64% 19.40% 16.00% 26.36% 26.27% 26.51% -
Total Cost 572,374 492,761 319,033 175,429 534,481 450,041 284,549 59.14%
-
Net Worth 900,650 803,877 741,165 647,139 363,749 330,982 335,116 92.95%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 92,924 36,135 36,137 - 117,023 41,298 41,301 71.44%
Div Payout % 73.70% 39.66% 62.07% - 112.26% 57.71% 91.13% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 900,650 803,877 741,165 647,139 363,749 330,982 335,116 92.95%
NOSH 137,665 137,659 137,668 137,671 137,674 137,662 137,670 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 18.05% 15.61% 15.43% 16.82% 16.32% 13.72% 13.74% -
ROE 14.00% 11.33% 7.86% 5.48% 28.66% 21.62% 13.52% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 507.36 424.15 274.03 153.20 463.94 378.90 239.61 64.66%
EPS 58.75 66.19 42.29 25.77 75.72 51.98 32.92 46.97%
DPS 67.50 26.25 26.25 0.00 85.00 30.00 30.00 71.45%
NAPS 6.5423 5.8396 5.3837 4.7006 2.6421 2.4043 2.4342 92.96%
Adjusted Per Share Value based on latest NOSH - 137,671
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 175.32 146.56 94.70 52.94 160.33 130.93 82.80 64.66%
EPS 31.65 22.87 14.61 8.91 26.17 17.96 11.38 97.39%
DPS 23.33 9.07 9.07 0.00 29.37 10.37 10.37 71.44%
NAPS 2.2608 2.0179 1.8604 1.6244 0.9131 0.8308 0.8412 92.95%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 13.70 12.40 11.20 9.00 9.45 10.40 11.80 -
P/RPS 2.70 2.92 4.09 5.87 2.04 2.74 4.92 -32.89%
P/EPS 14.96 18.73 26.48 34.92 12.48 20.01 35.84 -44.05%
EY 6.69 5.34 3.78 2.86 8.01 5.00 2.79 78.86%
DY 4.93 2.12 2.34 0.00 8.99 2.88 2.54 55.41%
P/NAPS 2.09 2.12 2.08 1.91 3.58 4.33 4.85 -42.86%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 07/01/10 08/10/09 06/07/09 08/04/09 08/01/09 09/10/08 09/07/08 -
Price 14.14 12.22 11.50 9.10 9.80 10.10 11.10 -
P/RPS 2.79 2.88 4.20 5.94 2.11 2.67 4.63 -28.59%
P/EPS 15.44 18.46 27.19 35.31 12.94 19.43 33.72 -40.50%
EY 6.48 5.42 3.68 2.83 7.73 5.15 2.97 67.98%
DY 4.77 2.15 2.28 0.00 8.67 2.97 2.70 45.98%
P/NAPS 2.16 2.09 2.14 1.94 3.71 4.20 4.56 -39.15%

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