[LPI] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
11-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 1.45%
YoY- 9.37%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 854,431 834,998 772,423 751,962 740,210 752,244 744,721 9.58%
PBT 197,189 188,686 182,611 181,307 178,692 173,831 167,929 11.29%
Tax -45,092 -45,500 -44,399 -43,399 -42,750 -41,197 -38,997 10.15%
NP 152,097 143,186 138,212 137,908 135,942 132,634 128,932 11.63%
-
NP to SH 152,097 143,186 138,212 137,908 135,942 132,634 128,932 11.63%
-
Tax Rate 22.87% 24.11% 24.31% 23.94% 23.92% 23.70% 23.22% -
Total Cost 702,334 691,812 634,211 614,054 604,268 619,610 615,789 9.15%
-
Net Worth 1,074,919 2,075,734 1,104,342 1,160,178 1,069,648 825,944 825,905 19.18%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 154,196 154,196 112,881 112,881 70,559 70,559 92,930 40.11%
Div Payout % 101.38% 107.69% 81.67% 81.85% 51.90% 53.20% 72.08% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,074,919 2,075,734 1,104,342 1,160,178 1,069,648 825,944 825,905 19.18%
NOSH 220,292 398,383 220,216 220,256 214,866 137,657 137,650 36.78%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.80% 17.15% 17.89% 18.34% 18.37% 17.63% 17.31% -
ROE 14.15% 6.90% 12.52% 11.89% 12.71% 16.06% 15.61% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 387.86 209.60 350.76 341.40 344.50 546.46 541.02 -19.88%
EPS 69.04 35.94 62.76 62.61 63.27 96.35 93.67 -18.38%
DPS 70.00 38.71 51.26 51.25 32.84 51.25 67.50 2.45%
NAPS 4.8795 5.2104 5.0148 5.2674 4.9782 6.00 6.00 -12.86%
Adjusted Per Share Value based on latest NOSH - 220,256
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 214.47 209.60 193.89 188.75 185.80 188.82 186.94 9.58%
EPS 38.18 35.94 34.69 34.62 34.12 33.29 32.36 11.64%
DPS 38.71 38.71 28.33 28.33 17.71 17.71 23.33 40.11%
NAPS 2.6982 5.2104 2.7721 2.9122 2.685 2.0732 2.0731 19.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 11.86 13.78 13.72 13.18 11.74 15.30 13.72 -
P/RPS 3.06 6.57 3.91 3.86 3.41 2.80 2.54 13.20%
P/EPS 17.18 38.34 21.86 21.05 18.56 15.88 14.65 11.19%
EY 5.82 2.61 4.57 4.75 5.39 6.30 6.83 -10.11%
DY 5.90 2.81 3.74 3.89 2.80 3.35 4.92 12.86%
P/NAPS 2.43 2.64 2.74 2.50 2.36 2.55 2.29 4.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 06/10/11 07/07/11 07/04/11 11/01/11 07/10/10 08/07/10 08/04/10 -
Price 11.78 13.80 13.76 13.90 11.76 16.28 13.80 -
P/RPS 3.04 6.58 3.92 4.07 3.41 2.98 2.55 12.41%
P/EPS 17.06 38.40 21.92 22.20 18.59 16.90 14.73 10.27%
EY 5.86 2.60 4.56 4.50 5.38 5.92 6.79 -9.34%
DY 5.94 2.80 3.73 3.69 2.79 3.15 4.89 13.83%
P/NAPS 2.41 2.65 2.74 2.64 2.36 2.71 2.30 3.16%

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