[LPI] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 24.6%
YoY- 29.67%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 206,625 166,346 210,907 117,130 191,728 144,308 185,562 7.42%
PBT 42,584 29,994 42,237 44,517 35,379 24,308 37,360 9.10%
Tax -9,687 -7,252 -6,759 -11,827 -9,143 -6,402 -9,945 -1.73%
NP 32,897 22,742 35,478 32,690 26,236 17,906 27,415 12.90%
-
NP to SH 32,897 22,742 35,478 32,690 26,236 17,906 27,415 12.90%
-
Tax Rate 22.75% 24.18% 16.00% 26.57% 25.84% 26.34% 26.62% -
Total Cost 173,728 143,604 175,429 84,440 165,492 126,402 158,147 6.45%
-
Net Worth 803,787 741,138 647,139 363,664 330,950 335,025 315,527 86.41%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 36,136 - 75,703 - 41,289 - -
Div Payout % - 158.90% - 231.58% - 230.59% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 803,787 741,138 647,139 363,664 330,950 335,025 315,527 86.41%
NOSH 137,644 137,663 137,671 137,642 137,649 137,632 137,694 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.92% 13.67% 16.82% 27.91% 13.68% 12.41% 14.77% -
ROE 4.09% 3.07% 5.48% 8.99% 7.93% 5.34% 8.69% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 150.12 120.84 153.20 85.10 139.29 104.85 134.76 7.45%
EPS 23.90 16.52 25.77 23.75 19.06 13.01 19.91 12.93%
DPS 0.00 26.25 0.00 55.00 0.00 30.00 0.00 -
NAPS 5.8396 5.3837 4.7006 2.6421 2.4043 2.4342 2.2915 86.46%
Adjusted Per Share Value based on latest NOSH - 137,642
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 51.87 41.76 52.94 29.40 48.13 36.22 46.58 7.42%
EPS 8.26 5.71 8.91 8.21 6.59 4.49 6.88 12.94%
DPS 0.00 9.07 0.00 19.00 0.00 10.36 0.00 -
NAPS 2.0176 1.8604 1.6244 0.9129 0.8307 0.841 0.792 86.42%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 12.40 11.20 9.00 9.45 10.40 11.80 11.20 -
P/RPS 8.26 9.27 5.87 11.10 7.47 11.25 8.31 -0.40%
P/EPS 51.88 67.80 34.92 39.79 54.56 90.70 56.25 -5.24%
EY 1.93 1.48 2.86 2.51 1.83 1.10 1.78 5.53%
DY 0.00 2.34 0.00 5.82 0.00 2.54 0.00 -
P/NAPS 2.12 2.08 1.91 3.58 4.33 4.85 4.89 -42.68%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 08/10/09 06/07/09 08/04/09 08/01/09 09/10/08 09/07/08 09/04/08 -
Price 12.22 11.50 9.10 9.80 10.10 11.10 11.20 -
P/RPS 8.14 9.52 5.94 11.52 7.25 10.59 8.31 -1.36%
P/EPS 51.13 69.61 35.31 41.26 52.99 85.32 56.25 -6.15%
EY 1.96 1.44 2.83 2.42 1.89 1.17 1.78 6.62%
DY 0.00 2.28 0.00 5.61 0.00 2.70 0.00 -
P/NAPS 2.09 2.14 1.94 3.71 4.20 4.56 4.89 -43.23%

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