[LPI] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 43.6%
YoY- 24.61%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 265,029 246,061 239,323 236,281 213,889 213,328 190,635 24.58%
PBT 54,531 37,821 51,999 55,948 41,971 50,135 49,135 7.20%
Tax -14,100 -6,344 -12,665 -10,832 -10,553 -11,509 -12,198 10.15%
NP 40,431 31,477 39,334 45,116 31,418 38,626 36,937 6.21%
-
NP to SH 40,431 31,477 39,334 45,116 31,418 38,626 36,937 6.21%
-
Tax Rate 25.86% 16.77% 24.36% 19.36% 25.14% 22.96% 24.83% -
Total Cost 224,598 214,584 199,989 191,165 182,471 174,702 153,698 28.80%
-
Net Worth 1,167,144 1,117,863 1,181,848 1,074,919 1,147,968 1,104,342 1,160,178 0.40%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 33,049 - 110,179 - 55,080 - 99,115 -51.94%
Div Payout % 81.74% - 280.11% - 175.32% - 268.34% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,167,144 1,117,863 1,181,848 1,074,919 1,147,968 1,104,342 1,160,178 0.40%
NOSH 220,332 220,272 220,358 220,292 398,383 220,216 220,256 0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 15.26% 12.79% 16.44% 19.09% 14.69% 18.11% 19.38% -
ROE 3.46% 2.82% 3.33% 4.20% 2.74% 3.50% 3.18% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 120.29 111.71 108.61 107.26 97.08 96.87 86.55 24.56%
EPS 18.35 14.29 17.85 20.48 14.26 17.54 16.77 6.19%
DPS 15.00 0.00 50.00 0.00 25.00 0.00 45.00 -51.95%
NAPS 5.2972 5.0749 5.3633 4.8795 5.2104 5.0148 5.2674 0.37%
Adjusted Per Share Value based on latest NOSH - 220,292
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 66.53 61.76 60.07 59.31 97.08 53.55 47.85 24.59%
EPS 10.15 7.90 9.87 11.32 14.26 9.70 9.27 6.23%
DPS 8.30 0.00 27.66 0.00 25.00 0.00 24.88 -51.93%
NAPS 2.9297 2.806 2.9666 2.6982 5.2104 2.7721 2.9122 0.40%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 13.42 13.96 13.52 11.86 13.78 13.72 13.18 -
P/RPS 11.16 12.50 12.45 11.06 14.20 14.16 15.23 -18.73%
P/EPS 73.13 97.69 75.74 57.91 96.63 78.22 78.59 -4.69%
EY 1.37 1.02 1.32 1.73 1.03 1.28 1.27 5.18%
DY 1.12 0.00 3.70 0.00 1.81 0.00 3.41 -52.42%
P/NAPS 2.53 2.75 2.52 2.43 2.64 2.74 2.50 0.79%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/07/12 09/04/12 09/01/12 06/10/11 07/07/11 07/04/11 11/01/11 -
Price 13.72 13.98 13.84 11.78 13.80 13.76 13.90 -
P/RPS 11.41 12.51 12.74 10.98 14.22 14.20 16.06 -20.39%
P/EPS 74.77 97.83 77.54 57.52 96.77 78.45 82.89 -6.64%
EY 1.34 1.02 1.29 1.74 1.03 1.27 1.21 7.04%
DY 1.09 0.00 3.61 0.00 1.81 0.00 3.24 -51.66%
P/NAPS 2.59 2.75 2.58 2.41 2.65 2.74 2.64 -1.26%

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