[LPI] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 7.73%
YoY- 25.69%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 762,761 701,008 686,111 664,073 638,728 625,745 590,100 18.60%
PBT 161,335 159,332 152,127 146,441 141,564 131,924 126,375 17.63%
Tax -35,247 -35,525 -34,981 -34,131 -37,317 -35,157 -34,323 1.78%
NP 126,088 123,807 117,146 112,310 104,247 96,767 92,052 23.26%
-
NP to SH 126,088 123,807 117,146 112,310 104,247 96,767 92,052 23.26%
-
Tax Rate 21.85% 22.30% 22.99% 23.31% 26.36% 26.65% 27.16% -
Total Cost 636,673 577,201 568,965 551,763 534,481 528,978 498,048 17.73%
-
Net Worth 826,086 803,787 741,138 647,139 363,664 330,950 335,025 82.21%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 92,930 111,839 111,839 116,992 116,992 151,437 151,437 -27.72%
Div Payout % 73.70% 90.33% 95.47% 104.17% 112.23% 156.50% 164.51% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 826,086 803,787 741,138 647,139 363,664 330,950 335,025 82.21%
NOSH 137,681 137,644 137,663 137,671 137,642 137,649 137,632 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 16.53% 17.66% 17.07% 16.91% 16.32% 15.46% 15.60% -
ROE 15.26% 15.40% 15.81% 17.35% 28.67% 29.24% 27.48% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 554.01 509.29 498.40 482.36 464.05 454.59 428.75 18.57%
EPS 91.58 89.95 85.10 81.58 75.74 70.30 66.88 23.24%
DPS 67.50 81.25 81.25 85.00 85.00 110.00 110.00 -27.72%
NAPS 6.00 5.8396 5.3837 4.7006 2.6421 2.4043 2.4342 82.17%
Adjusted Per Share Value based on latest NOSH - 137,671
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 191.46 175.96 172.22 166.69 160.33 157.07 148.12 18.60%
EPS 31.65 31.08 29.41 28.19 26.17 24.29 23.11 23.25%
DPS 23.33 28.07 28.07 29.37 29.37 38.01 38.01 -27.71%
NAPS 2.0736 2.0176 1.8604 1.6244 0.9129 0.8307 0.841 82.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 13.70 12.40 11.20 9.00 9.45 10.40 11.80 -
P/RPS 2.47 2.43 2.25 1.87 2.04 2.29 2.75 -6.89%
P/EPS 14.96 13.79 13.16 11.03 12.48 14.79 17.64 -10.37%
EY 6.68 7.25 7.60 9.06 8.01 6.76 5.67 11.51%
DY 4.93 6.55 7.25 9.44 8.99 10.58 9.32 -34.51%
P/NAPS 2.28 2.12 2.08 1.91 3.58 4.33 4.85 -39.45%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 07/01/10 08/10/09 06/07/09 08/04/09 08/01/09 09/10/08 09/07/08 -
Price 14.14 12.22 11.50 9.10 9.80 10.10 11.10 -
P/RPS 2.55 2.40 2.31 1.89 2.11 2.22 2.59 -1.02%
P/EPS 15.44 13.59 13.51 11.15 12.94 14.37 16.60 -4.70%
EY 6.48 7.36 7.40 8.96 7.73 6.96 6.03 4.90%
DY 4.77 6.65 7.07 9.34 8.67 10.89 9.91 -38.50%
P/NAPS 2.36 2.09 2.14 1.94 3.71 4.20 4.56 -35.46%

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