[LPI] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 5.69%
YoY- 27.94%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 752,244 744,721 762,761 701,008 686,111 664,073 638,728 11.55%
PBT 173,831 167,929 161,335 159,332 152,127 146,441 141,564 14.71%
Tax -41,197 -38,997 -35,247 -35,525 -34,981 -34,131 -37,317 6.83%
NP 132,634 128,932 126,088 123,807 117,146 112,310 104,247 17.46%
-
NP to SH 132,634 128,932 126,088 123,807 117,146 112,310 104,247 17.46%
-
Tax Rate 23.70% 23.22% 21.85% 22.30% 22.99% 23.31% 26.36% -
Total Cost 619,610 615,789 636,673 577,201 568,965 551,763 534,481 10.38%
-
Net Worth 825,944 825,905 826,086 803,787 741,138 647,139 363,664 73.04%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 70,559 92,930 92,930 111,839 111,839 116,992 116,992 -28.68%
Div Payout % 53.20% 72.08% 73.70% 90.33% 95.47% 104.17% 112.23% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 825,944 825,905 826,086 803,787 741,138 647,139 363,664 73.04%
NOSH 137,657 137,650 137,681 137,644 137,663 137,671 137,642 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.63% 17.31% 16.53% 17.66% 17.07% 16.91% 16.32% -
ROE 16.06% 15.61% 15.26% 15.40% 15.81% 17.35% 28.67% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 546.46 541.02 554.01 509.29 498.40 482.36 464.05 11.54%
EPS 96.35 93.67 91.58 89.95 85.10 81.58 75.74 17.45%
DPS 51.25 67.50 67.50 81.25 81.25 85.00 85.00 -28.69%
NAPS 6.00 6.00 6.00 5.8396 5.3837 4.7006 2.6421 73.02%
Adjusted Per Share Value based on latest NOSH - 137,644
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 188.82 186.94 191.46 175.96 172.22 166.69 160.33 11.55%
EPS 33.29 32.36 31.65 31.08 29.41 28.19 26.17 17.45%
DPS 17.71 23.33 23.33 28.07 28.07 29.37 29.37 -28.69%
NAPS 2.0732 2.0731 2.0736 2.0176 1.8604 1.6244 0.9129 73.03%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 15.30 13.72 13.70 12.40 11.20 9.00 9.45 -
P/RPS 2.80 2.54 2.47 2.43 2.25 1.87 2.04 23.57%
P/EPS 15.88 14.65 14.96 13.79 13.16 11.03 12.48 17.47%
EY 6.30 6.83 6.68 7.25 7.60 9.06 8.01 -14.83%
DY 3.35 4.92 4.93 6.55 7.25 9.44 8.99 -48.31%
P/NAPS 2.55 2.29 2.28 2.12 2.08 1.91 3.58 -20.29%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 08/07/10 08/04/10 07/01/10 08/10/09 06/07/09 08/04/09 08/01/09 -
Price 16.28 13.80 14.14 12.22 11.50 9.10 9.80 -
P/RPS 2.98 2.55 2.55 2.40 2.31 1.89 2.11 25.95%
P/EPS 16.90 14.73 15.44 13.59 13.51 11.15 12.94 19.54%
EY 5.92 6.79 6.48 7.36 7.40 8.96 7.73 -16.33%
DY 3.15 4.89 4.77 6.65 7.07 9.34 8.67 -49.17%
P/NAPS 2.71 2.30 2.36 2.09 2.14 1.94 3.71 -18.93%

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