[LPI] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 41.48%
YoY- 60.57%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 144,308 185,562 104,147 156,083 137,785 153,609 100,355 27.42%
PBT 24,308 37,360 34,877 29,830 21,711 35,348 35,291 -22.02%
Tax -6,402 -9,945 -9,667 -8,309 -6,500 -9,520 -9,868 -25.07%
NP 17,906 27,415 25,210 21,521 15,211 25,828 25,423 -20.85%
-
NP to SH 17,906 27,415 25,210 21,521 15,211 25,828 25,423 -20.85%
-
Tax Rate 26.34% 26.62% 27.72% 27.85% 29.94% 26.93% 27.96% -
Total Cost 126,402 158,147 78,937 134,562 122,574 127,781 74,932 41.75%
-
Net Worth 335,025 315,527 370,040 345,286 354,330 341,489 396,256 -10.59%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 41,289 - 110,147 - 41,334 - 110,354 -48.10%
Div Payout % 230.59% - 436.92% - 271.74% - 434.07% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 335,025 315,527 370,040 345,286 354,330 341,489 396,256 -10.59%
NOSH 137,632 137,694 137,684 137,690 137,780 137,970 137,943 -0.15%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.41% 14.77% 24.21% 13.79% 11.04% 16.81% 25.33% -
ROE 5.34% 8.69% 6.81% 6.23% 4.29% 7.56% 6.42% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 104.85 134.76 75.64 113.36 100.00 111.34 72.75 27.62%
EPS 13.01 19.91 18.31 15.63 11.04 18.72 18.43 -20.73%
DPS 30.00 0.00 80.00 0.00 30.00 0.00 80.00 -48.02%
NAPS 2.4342 2.2915 2.6876 2.5077 2.5717 2.4751 2.8726 -10.46%
Adjusted Per Share Value based on latest NOSH - 137,690
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 36.22 46.58 26.14 39.18 34.59 38.56 25.19 27.42%
EPS 4.49 6.88 6.33 5.40 3.82 6.48 6.38 -20.89%
DPS 10.36 0.00 27.65 0.00 10.38 0.00 27.70 -48.12%
NAPS 0.841 0.792 0.9289 0.8667 0.8894 0.8572 0.9947 -10.59%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 11.80 11.20 12.10 11.30 11.30 9.85 9.35 -
P/RPS 11.25 8.31 16.00 9.97 11.30 8.85 12.85 -8.49%
P/EPS 90.70 56.25 66.08 72.30 102.36 52.62 50.73 47.36%
EY 1.10 1.78 1.51 1.38 0.98 1.90 1.97 -32.21%
DY 2.54 0.00 6.61 0.00 2.65 0.00 8.56 -55.54%
P/NAPS 4.85 4.89 4.50 4.51 4.39 3.98 3.25 30.62%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 09/07/08 09/04/08 14/01/08 09/10/07 04/07/07 05/04/07 03/01/07 -
Price 11.10 11.20 12.50 11.50 11.40 10.20 9.50 -
P/RPS 10.59 8.31 16.53 10.14 11.40 9.16 13.06 -13.05%
P/EPS 85.32 56.25 68.27 73.58 103.26 54.49 51.55 39.96%
EY 1.17 1.78 1.46 1.36 0.97 1.84 1.94 -28.63%
DY 2.70 0.00 6.40 0.00 2.63 0.00 8.42 -53.18%
P/NAPS 4.56 4.89 4.65 4.59 4.43 4.12 3.31 23.83%

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