[LPI] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 8.75%
YoY- 6.14%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 117,130 191,728 144,308 185,562 104,147 156,083 137,785 -10.21%
PBT 44,517 35,379 24,308 37,360 34,877 29,830 21,711 61.04%
Tax -11,827 -9,143 -6,402 -9,945 -9,667 -8,309 -6,500 48.77%
NP 32,690 26,236 17,906 27,415 25,210 21,521 15,211 66.14%
-
NP to SH 32,690 26,236 17,906 27,415 25,210 21,521 15,211 66.14%
-
Tax Rate 26.57% 25.84% 26.34% 26.62% 27.72% 27.85% 29.94% -
Total Cost 84,440 165,492 126,402 158,147 78,937 134,562 122,574 -21.91%
-
Net Worth 363,664 330,950 335,025 315,527 370,040 345,286 354,330 1.74%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 75,703 - 41,289 - 110,147 - 41,334 49.41%
Div Payout % 231.58% - 230.59% - 436.92% - 271.74% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 363,664 330,950 335,025 315,527 370,040 345,286 354,330 1.74%
NOSH 137,642 137,649 137,632 137,694 137,684 137,690 137,780 -0.06%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 27.91% 13.68% 12.41% 14.77% 24.21% 13.79% 11.04% -
ROE 8.99% 7.93% 5.34% 8.69% 6.81% 6.23% 4.29% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 85.10 139.29 104.85 134.76 75.64 113.36 100.00 -10.15%
EPS 23.75 19.06 13.01 19.91 18.31 15.63 11.04 66.26%
DPS 55.00 0.00 30.00 0.00 80.00 0.00 30.00 49.51%
NAPS 2.6421 2.4043 2.4342 2.2915 2.6876 2.5077 2.5717 1.80%
Adjusted Per Share Value based on latest NOSH - 137,694
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 29.40 48.13 36.22 46.58 26.14 39.18 34.59 -10.22%
EPS 8.21 6.59 4.49 6.88 6.33 5.40 3.82 66.15%
DPS 19.00 0.00 10.36 0.00 27.65 0.00 10.38 49.36%
NAPS 0.9129 0.8307 0.841 0.792 0.9289 0.8667 0.8894 1.74%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 9.45 10.40 11.80 11.20 12.10 11.30 11.30 -
P/RPS 11.10 7.47 11.25 8.31 16.00 9.97 11.30 -1.17%
P/EPS 39.79 54.56 90.70 56.25 66.08 72.30 102.36 -46.58%
EY 2.51 1.83 1.10 1.78 1.51 1.38 0.98 86.66%
DY 5.82 0.00 2.54 0.00 6.61 0.00 2.65 68.55%
P/NAPS 3.58 4.33 4.85 4.89 4.50 4.51 4.39 -12.65%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 08/01/09 09/10/08 09/07/08 09/04/08 14/01/08 09/10/07 04/07/07 -
Price 9.80 10.10 11.10 11.20 12.50 11.50 11.40 -
P/RPS 11.52 7.25 10.59 8.31 16.53 10.14 11.40 0.69%
P/EPS 41.26 52.99 85.32 56.25 68.27 73.58 103.26 -45.59%
EY 2.42 1.89 1.17 1.78 1.46 1.36 0.97 83.43%
DY 5.61 0.00 2.70 0.00 6.40 0.00 2.63 65.32%
P/NAPS 3.71 4.20 4.56 4.89 4.65 4.59 4.43 -11.10%

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