[LPI] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 9.58%
YoY- 8.02%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 190,635 194,591 173,869 192,867 178,883 206,625 166,346 9.48%
PBT 49,135 47,445 35,896 48,831 46,520 42,584 29,994 38.83%
Tax -12,198 -11,240 -9,452 -10,509 -11,549 -9,687 -7,252 41.30%
NP 36,937 36,205 26,444 38,322 34,971 32,897 22,742 38.05%
-
NP to SH 36,937 36,205 26,444 38,322 34,971 32,897 22,742 38.05%
-
Tax Rate 24.83% 23.69% 26.33% 21.52% 24.83% 22.75% 24.18% -
Total Cost 153,698 158,386 147,425 154,545 143,912 173,728 143,604 4.61%
-
Net Worth 1,160,178 1,069,648 825,944 825,905 826,086 803,787 741,138 34.70%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 99,115 - 13,765 - 56,793 - 36,136 95.58%
Div Payout % 268.34% - 52.06% - 162.40% - 158.90% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,160,178 1,069,648 825,944 825,905 826,086 803,787 741,138 34.70%
NOSH 220,256 214,866 137,657 137,650 137,681 137,644 137,663 36.67%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 19.38% 18.61% 15.21% 19.87% 19.55% 15.92% 13.67% -
ROE 3.18% 3.38% 3.20% 4.64% 4.23% 4.09% 3.07% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 86.55 90.56 126.31 140.11 129.93 150.12 120.84 -19.89%
EPS 16.77 16.85 12.32 17.86 16.30 23.90 16.52 1.00%
DPS 45.00 0.00 10.00 0.00 41.25 0.00 26.25 43.09%
NAPS 5.2674 4.9782 6.00 6.00 6.00 5.8396 5.3837 -1.44%
Adjusted Per Share Value based on latest NOSH - 137,650
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 47.85 48.85 43.64 48.41 44.90 51.87 41.76 9.47%
EPS 9.27 9.09 6.64 9.62 8.78 8.26 5.71 38.01%
DPS 24.88 0.00 3.46 0.00 14.26 0.00 9.07 95.59%
NAPS 2.9122 2.685 2.0732 2.0731 2.0736 2.0176 1.8604 34.70%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 13.18 11.74 15.30 13.72 13.70 12.40 11.20 -
P/RPS 15.23 12.96 12.11 9.79 10.54 8.26 9.27 39.10%
P/EPS 78.59 69.67 79.65 49.28 53.94 51.88 67.80 10.31%
EY 1.27 1.44 1.26 2.03 1.85 1.93 1.48 -9.67%
DY 3.41 0.00 0.65 0.00 3.01 0.00 2.34 28.44%
P/NAPS 2.50 2.36 2.55 2.29 2.28 2.12 2.08 13.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 11/01/11 07/10/10 08/07/10 08/04/10 07/01/10 08/10/09 06/07/09 -
Price 13.90 11.76 16.28 13.80 14.14 12.22 11.50 -
P/RPS 16.06 12.99 12.89 9.85 10.88 8.14 9.52 41.57%
P/EPS 82.89 69.79 84.75 49.57 55.67 51.13 69.61 12.30%
EY 1.21 1.43 1.18 2.02 1.80 1.96 1.44 -10.92%
DY 3.24 0.00 0.61 0.00 2.92 0.00 2.28 26.31%
P/NAPS 2.64 2.36 2.71 2.30 2.36 2.09 2.14 14.98%

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