[LPI] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2.87%
YoY- 13.22%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 772,423 751,962 740,210 752,244 744,721 762,761 701,008 6.68%
PBT 182,611 181,307 178,692 173,831 167,929 161,335 159,332 9.52%
Tax -44,399 -43,399 -42,750 -41,197 -38,997 -35,247 -35,525 16.04%
NP 138,212 137,908 135,942 132,634 128,932 126,088 123,807 7.62%
-
NP to SH 138,212 137,908 135,942 132,634 128,932 126,088 123,807 7.62%
-
Tax Rate 24.31% 23.94% 23.92% 23.70% 23.22% 21.85% 22.30% -
Total Cost 634,211 614,054 604,268 619,610 615,789 636,673 577,201 6.48%
-
Net Worth 1,104,342 1,160,178 1,069,648 825,944 825,905 826,086 803,787 23.61%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 112,881 112,881 70,559 70,559 92,930 92,930 111,839 0.62%
Div Payout % 81.67% 81.85% 51.90% 53.20% 72.08% 73.70% 90.33% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,104,342 1,160,178 1,069,648 825,944 825,905 826,086 803,787 23.61%
NOSH 220,216 220,256 214,866 137,657 137,650 137,681 137,644 36.83%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 17.89% 18.34% 18.37% 17.63% 17.31% 16.53% 17.66% -
ROE 12.52% 11.89% 12.71% 16.06% 15.61% 15.26% 15.40% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 350.76 341.40 344.50 546.46 541.02 554.01 509.29 -22.02%
EPS 62.76 62.61 63.27 96.35 93.67 91.58 89.95 -21.35%
DPS 51.26 51.25 32.84 51.25 67.50 67.50 81.25 -26.46%
NAPS 5.0148 5.2674 4.9782 6.00 6.00 6.00 5.8396 -9.66%
Adjusted Per Share Value based on latest NOSH - 137,657
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 193.89 188.75 185.80 188.82 186.94 191.46 175.96 6.68%
EPS 34.69 34.62 34.12 33.29 32.36 31.65 31.08 7.60%
DPS 28.33 28.33 17.71 17.71 23.33 23.33 28.07 0.61%
NAPS 2.7721 2.9122 2.685 2.0732 2.0731 2.0736 2.0176 23.61%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 13.72 13.18 11.74 15.30 13.72 13.70 12.40 -
P/RPS 3.91 3.86 3.41 2.80 2.54 2.47 2.43 37.35%
P/EPS 21.86 21.05 18.56 15.88 14.65 14.96 13.79 35.99%
EY 4.57 4.75 5.39 6.30 6.83 6.68 7.25 -26.50%
DY 3.74 3.89 2.80 3.35 4.92 4.93 6.55 -31.19%
P/NAPS 2.74 2.50 2.36 2.55 2.29 2.28 2.12 18.67%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 07/04/11 11/01/11 07/10/10 08/07/10 08/04/10 07/01/10 08/10/09 -
Price 13.76 13.90 11.76 16.28 13.80 14.14 12.22 -
P/RPS 3.92 4.07 3.41 2.98 2.55 2.55 2.40 38.73%
P/EPS 21.92 22.20 18.59 16.90 14.73 15.44 13.59 37.57%
EY 4.56 4.50 5.38 5.92 6.79 6.48 7.36 -27.34%
DY 3.73 3.69 2.79 3.15 4.89 4.77 6.65 -32.01%
P/NAPS 2.74 2.64 2.36 2.71 2.30 2.36 2.09 19.80%

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