[LPI] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
04-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 0.01%
YoY- 6.78%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 583,577 551,624 547,832 517,716 488,192 473,490 463,274 16.62%
PBT 123,778 121,766 122,180 112,312 112,177 110,482 99,289 15.81%
Tax -34,421 -33,996 -34,197 -32,447 -32,323 -32,354 -29,095 11.84%
NP 89,357 87,770 87,983 79,865 79,854 78,128 70,194 17.44%
-
NP to SH 89,357 87,770 87,983 79,865 79,854 78,128 70,194 17.44%
-
Tax Rate 27.81% 27.92% 27.99% 28.89% 28.81% 29.28% 29.30% -
Total Cost 494,220 463,854 459,849 437,851 408,338 395,362 393,080 16.47%
-
Net Worth 315,527 370,040 345,286 354,330 341,489 396,256 372,799 -10.51%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 151,481 151,481 151,689 151,689 144,868 144,868 129,415 11.05%
Div Payout % 169.52% 172.59% 172.41% 189.93% 181.42% 185.43% 184.37% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 315,527 370,040 345,286 354,330 341,489 396,256 372,799 -10.51%
NOSH 137,694 137,684 137,690 137,780 137,970 137,943 138,032 -0.16%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 15.31% 15.91% 16.06% 15.43% 16.36% 16.50% 15.15% -
ROE 28.32% 23.72% 25.48% 22.54% 23.38% 19.72% 18.83% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 423.82 400.64 397.87 375.75 353.84 343.25 335.63 16.81%
EPS 64.90 63.75 63.90 57.97 57.88 56.64 50.85 17.64%
DPS 110.00 110.00 110.00 110.00 105.00 105.00 95.00 10.25%
NAPS 2.2915 2.6876 2.5077 2.5717 2.4751 2.8726 2.7008 -10.36%
Adjusted Per Share Value based on latest NOSH - 137,780
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 146.49 138.47 137.51 129.95 122.54 118.85 116.29 16.62%
EPS 22.43 22.03 22.09 20.05 20.04 19.61 17.62 17.44%
DPS 38.02 38.02 38.08 38.08 36.36 36.36 32.49 11.03%
NAPS 0.792 0.9289 0.8667 0.8894 0.8572 0.9947 0.9358 -10.51%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 11.20 12.10 11.30 11.30 9.85 9.35 8.30 -
P/RPS 2.64 3.02 2.84 3.01 2.78 2.72 2.47 4.53%
P/EPS 17.26 18.98 17.68 19.49 17.02 16.51 16.32 3.80%
EY 5.79 5.27 5.65 5.13 5.88 6.06 6.13 -3.72%
DY 9.82 9.09 9.73 9.73 10.66 11.23 11.45 -9.72%
P/NAPS 4.89 4.50 4.51 4.39 3.98 3.25 3.07 36.35%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 09/04/08 14/01/08 09/10/07 04/07/07 05/04/07 03/01/07 05/10/06 -
Price 11.20 12.50 11.50 11.40 10.20 9.50 8.30 -
P/RPS 2.64 3.12 2.89 3.03 2.88 2.77 2.47 4.53%
P/EPS 17.26 19.61 18.00 19.67 17.62 16.77 16.32 3.80%
EY 5.79 5.10 5.56 5.08 5.67 5.96 6.13 -3.72%
DY 9.82 8.80 9.57 9.65 10.29 11.05 11.45 -9.72%
P/NAPS 4.89 4.65 4.59 4.43 4.12 3.31 3.07 36.35%

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