[LPI] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 8.53%
YoY- 29.41%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 178,883 206,625 166,346 210,907 117,130 191,728 144,308 15.34%
PBT 46,520 42,584 29,994 42,237 44,517 35,379 24,308 53.96%
Tax -11,549 -9,687 -7,252 -6,759 -11,827 -9,143 -6,402 48.03%
NP 34,971 32,897 22,742 35,478 32,690 26,236 17,906 56.05%
-
NP to SH 34,971 32,897 22,742 35,478 32,690 26,236 17,906 56.05%
-
Tax Rate 24.83% 22.75% 24.18% 16.00% 26.57% 25.84% 26.34% -
Total Cost 143,912 173,728 143,604 175,429 84,440 165,492 126,402 9.00%
-
Net Worth 826,086 803,787 741,138 647,139 363,664 330,950 335,025 82.21%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 56,793 - 36,136 - 75,703 - 41,289 23.61%
Div Payout % 162.40% - 158.90% - 231.58% - 230.59% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 826,086 803,787 741,138 647,139 363,664 330,950 335,025 82.21%
NOSH 137,681 137,644 137,663 137,671 137,642 137,649 137,632 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 19.55% 15.92% 13.67% 16.82% 27.91% 13.68% 12.41% -
ROE 4.23% 4.09% 3.07% 5.48% 8.99% 7.93% 5.34% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 129.93 150.12 120.84 153.20 85.10 139.29 104.85 15.32%
EPS 16.30 23.90 16.52 25.77 23.75 19.06 13.01 16.17%
DPS 41.25 0.00 26.25 0.00 55.00 0.00 30.00 23.58%
NAPS 6.00 5.8396 5.3837 4.7006 2.6421 2.4043 2.4342 82.17%
Adjusted Per Share Value based on latest NOSH - 137,671
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 44.90 51.87 41.76 52.94 29.40 48.13 36.22 15.35%
EPS 8.78 8.26 5.71 8.91 8.21 6.59 4.49 56.18%
DPS 14.26 0.00 9.07 0.00 19.00 0.00 10.36 23.66%
NAPS 2.0736 2.0176 1.8604 1.6244 0.9129 0.8307 0.841 82.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 13.70 12.40 11.20 9.00 9.45 10.40 11.80 -
P/RPS 10.54 8.26 9.27 5.87 11.10 7.47 11.25 -4.24%
P/EPS 53.94 51.88 67.80 34.92 39.79 54.56 90.70 -29.21%
EY 1.85 1.93 1.48 2.86 2.51 1.83 1.10 41.28%
DY 3.01 0.00 2.34 0.00 5.82 0.00 2.54 11.94%
P/NAPS 2.28 2.12 2.08 1.91 3.58 4.33 4.85 -39.45%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 07/01/10 08/10/09 06/07/09 08/04/09 08/01/09 09/10/08 09/07/08 -
Price 14.14 12.22 11.50 9.10 9.80 10.10 11.10 -
P/RPS 10.88 8.14 9.52 5.94 11.52 7.25 10.59 1.81%
P/EPS 55.67 51.13 69.61 35.31 41.26 52.99 85.32 -24.71%
EY 1.80 1.96 1.44 2.83 2.42 1.89 1.17 33.16%
DY 2.92 0.00 2.28 0.00 5.61 0.00 2.70 5.34%
P/NAPS 2.36 2.09 2.14 1.94 3.71 4.20 4.56 -35.46%

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