[LPI] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 46.52%
YoY- 21.91%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 166,346 210,907 117,130 191,728 144,308 185,562 104,147 36.67%
PBT 29,994 42,237 44,517 35,379 24,308 37,360 34,877 -9.57%
Tax -7,252 -6,759 -11,827 -9,143 -6,402 -9,945 -9,667 -17.45%
NP 22,742 35,478 32,690 26,236 17,906 27,415 25,210 -6.64%
-
NP to SH 22,742 35,478 32,690 26,236 17,906 27,415 25,210 -6.64%
-
Tax Rate 24.18% 16.00% 26.57% 25.84% 26.34% 26.62% 27.72% -
Total Cost 143,604 175,429 84,440 165,492 126,402 158,147 78,937 49.07%
-
Net Worth 741,138 647,139 363,664 330,950 335,025 315,527 370,040 58.95%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 36,136 - 75,703 - 41,289 - 110,147 -52.46%
Div Payout % 158.90% - 231.58% - 230.59% - 436.92% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 741,138 647,139 363,664 330,950 335,025 315,527 370,040 58.95%
NOSH 137,663 137,671 137,642 137,649 137,632 137,694 137,684 -0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.67% 16.82% 27.91% 13.68% 12.41% 14.77% 24.21% -
ROE 3.07% 5.48% 8.99% 7.93% 5.34% 8.69% 6.81% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 120.84 153.20 85.10 139.29 104.85 134.76 75.64 36.69%
EPS 16.52 25.77 23.75 19.06 13.01 19.91 18.31 -6.63%
DPS 26.25 0.00 55.00 0.00 30.00 0.00 80.00 -52.45%
NAPS 5.3837 4.7006 2.6421 2.4043 2.4342 2.2915 2.6876 58.97%
Adjusted Per Share Value based on latest NOSH - 137,649
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 41.76 52.94 29.40 48.13 36.22 46.58 26.14 36.69%
EPS 5.71 8.91 8.21 6.59 4.49 6.88 6.33 -6.64%
DPS 9.07 0.00 19.00 0.00 10.36 0.00 27.65 -52.46%
NAPS 1.8604 1.6244 0.9129 0.8307 0.841 0.792 0.9289 58.95%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 11.20 9.00 9.45 10.40 11.80 11.20 12.10 -
P/RPS 9.27 5.87 11.10 7.47 11.25 8.31 16.00 -30.52%
P/EPS 67.80 34.92 39.79 54.56 90.70 56.25 66.08 1.72%
EY 1.48 2.86 2.51 1.83 1.10 1.78 1.51 -1.33%
DY 2.34 0.00 5.82 0.00 2.54 0.00 6.61 -49.98%
P/NAPS 2.08 1.91 3.58 4.33 4.85 4.89 4.50 -40.24%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 06/07/09 08/04/09 08/01/09 09/10/08 09/07/08 09/04/08 14/01/08 -
Price 11.50 9.10 9.80 10.10 11.10 11.20 12.50 -
P/RPS 9.52 5.94 11.52 7.25 10.59 8.31 16.53 -30.80%
P/EPS 69.61 35.31 41.26 52.99 85.32 56.25 68.27 1.30%
EY 1.44 2.83 2.42 1.89 1.17 1.78 1.46 -0.91%
DY 2.28 0.00 5.61 0.00 2.70 0.00 6.40 -49.77%
P/NAPS 2.14 1.94 3.71 4.20 4.56 4.89 4.65 -40.41%

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