[LPI] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 3.02%
YoY- 15.26%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 664,073 638,728 625,745 590,100 583,577 551,624 547,832 13.67%
PBT 146,441 141,564 131,924 126,375 123,778 121,766 122,180 12.82%
Tax -34,131 -37,317 -35,157 -34,323 -34,421 -33,996 -34,197 -0.12%
NP 112,310 104,247 96,767 92,052 89,357 87,770 87,983 17.65%
-
NP to SH 112,310 104,247 96,767 92,052 89,357 87,770 87,983 17.65%
-
Tax Rate 23.31% 26.36% 26.65% 27.16% 27.81% 27.92% 27.99% -
Total Cost 551,763 534,481 528,978 498,048 494,220 463,854 459,849 12.90%
-
Net Worth 647,139 363,664 330,950 335,025 315,527 370,040 345,286 51.95%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 116,992 116,992 151,437 151,437 151,481 151,481 151,689 -15.88%
Div Payout % 104.17% 112.23% 156.50% 164.51% 169.52% 172.59% 172.41% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 647,139 363,664 330,950 335,025 315,527 370,040 345,286 51.95%
NOSH 137,671 137,642 137,649 137,632 137,694 137,684 137,690 -0.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 16.91% 16.32% 15.46% 15.60% 15.31% 15.91% 16.06% -
ROE 17.35% 28.67% 29.24% 27.48% 28.32% 23.72% 25.48% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 482.36 464.05 454.59 428.75 423.82 400.64 397.87 13.68%
EPS 81.58 75.74 70.30 66.88 64.90 63.75 63.90 17.66%
DPS 85.00 85.00 110.00 110.00 110.00 110.00 110.00 -15.77%
NAPS 4.7006 2.6421 2.4043 2.4342 2.2915 2.6876 2.5077 51.96%
Adjusted Per Share Value based on latest NOSH - 137,632
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 166.69 160.33 157.07 148.12 146.49 138.47 137.51 13.67%
EPS 28.19 26.17 24.29 23.11 22.43 22.03 22.09 17.63%
DPS 29.37 29.37 38.01 38.01 38.02 38.02 38.08 -15.88%
NAPS 1.6244 0.9129 0.8307 0.841 0.792 0.9289 0.8667 51.95%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 9.00 9.45 10.40 11.80 11.20 12.10 11.30 -
P/RPS 1.87 2.04 2.29 2.75 2.64 3.02 2.84 -24.29%
P/EPS 11.03 12.48 14.79 17.64 17.26 18.98 17.68 -26.96%
EY 9.06 8.01 6.76 5.67 5.79 5.27 5.65 36.96%
DY 9.44 8.99 10.58 9.32 9.82 9.09 9.73 -1.99%
P/NAPS 1.91 3.58 4.33 4.85 4.89 4.50 4.51 -43.57%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 08/04/09 08/01/09 09/10/08 09/07/08 09/04/08 14/01/08 09/10/07 -
Price 9.10 9.80 10.10 11.10 11.20 12.50 11.50 -
P/RPS 1.89 2.11 2.22 2.59 2.64 3.12 2.89 -24.63%
P/EPS 11.15 12.94 14.37 16.60 17.26 19.61 18.00 -27.31%
EY 8.96 7.73 6.96 6.03 5.79 5.10 5.56 37.41%
DY 9.34 8.67 10.89 9.91 9.82 8.80 9.57 -1.60%
P/NAPS 1.94 3.71 4.20 4.56 4.89 4.65 4.59 -43.65%

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