[LPI] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 44.65%
YoY- 25.39%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 173,869 192,867 178,883 206,625 166,346 210,907 117,130 30.22%
PBT 35,896 48,831 46,520 42,584 29,994 42,237 44,517 -13.40%
Tax -9,452 -10,509 -11,549 -9,687 -7,252 -6,759 -11,827 -13.91%
NP 26,444 38,322 34,971 32,897 22,742 35,478 32,690 -13.21%
-
NP to SH 26,444 38,322 34,971 32,897 22,742 35,478 32,690 -13.21%
-
Tax Rate 26.33% 21.52% 24.83% 22.75% 24.18% 16.00% 26.57% -
Total Cost 147,425 154,545 143,912 173,728 143,604 175,429 84,440 45.14%
-
Net Worth 825,944 825,905 826,086 803,787 741,138 647,139 363,664 73.04%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 13,765 - 56,793 - 36,136 - 75,703 -68.00%
Div Payout % 52.06% - 162.40% - 158.90% - 231.58% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 825,944 825,905 826,086 803,787 741,138 647,139 363,664 73.04%
NOSH 137,657 137,650 137,681 137,644 137,663 137,671 137,642 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.21% 19.87% 19.55% 15.92% 13.67% 16.82% 27.91% -
ROE 3.20% 4.64% 4.23% 4.09% 3.07% 5.48% 8.99% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 126.31 140.11 129.93 150.12 120.84 153.20 85.10 30.21%
EPS 12.32 17.86 16.30 23.90 16.52 25.77 23.75 -35.51%
DPS 10.00 0.00 41.25 0.00 26.25 0.00 55.00 -68.00%
NAPS 6.00 6.00 6.00 5.8396 5.3837 4.7006 2.6421 73.02%
Adjusted Per Share Value based on latest NOSH - 137,644
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 43.64 48.41 44.90 51.87 41.76 52.94 29.40 30.21%
EPS 6.64 9.62 8.78 8.26 5.71 8.91 8.21 -13.22%
DPS 3.46 0.00 14.26 0.00 9.07 0.00 19.00 -67.97%
NAPS 2.0732 2.0731 2.0736 2.0176 1.8604 1.6244 0.9129 73.03%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 15.30 13.72 13.70 12.40 11.20 9.00 9.45 -
P/RPS 12.11 9.79 10.54 8.26 9.27 5.87 11.10 5.99%
P/EPS 79.65 49.28 53.94 51.88 67.80 34.92 39.79 59.03%
EY 1.26 2.03 1.85 1.93 1.48 2.86 2.51 -36.91%
DY 0.65 0.00 3.01 0.00 2.34 0.00 5.82 -76.90%
P/NAPS 2.55 2.29 2.28 2.12 2.08 1.91 3.58 -20.29%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 08/07/10 08/04/10 07/01/10 08/10/09 06/07/09 08/04/09 08/01/09 -
Price 16.28 13.80 14.14 12.22 11.50 9.10 9.80 -
P/RPS 12.89 9.85 10.88 8.14 9.52 5.94 11.52 7.80%
P/EPS 84.75 49.57 55.67 51.13 69.61 35.31 41.26 61.80%
EY 1.18 2.02 1.80 1.96 1.44 2.83 2.42 -38.13%
DY 0.61 0.00 2.92 0.00 2.28 0.00 5.61 -77.31%
P/NAPS 2.71 2.30 2.36 2.09 2.14 1.94 3.71 -18.93%

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