[LPI] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 2.26%
YoY- 14.8%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 751,962 740,210 752,244 744,721 762,761 701,008 686,111 6.28%
PBT 181,307 178,692 173,831 167,929 161,335 159,332 152,127 12.37%
Tax -43,399 -42,750 -41,197 -38,997 -35,247 -35,525 -34,981 15.41%
NP 137,908 135,942 132,634 128,932 126,088 123,807 117,146 11.45%
-
NP to SH 137,908 135,942 132,634 128,932 126,088 123,807 117,146 11.45%
-
Tax Rate 23.94% 23.92% 23.70% 23.22% 21.85% 22.30% 22.99% -
Total Cost 614,054 604,268 619,610 615,789 636,673 577,201 568,965 5.20%
-
Net Worth 1,160,178 1,069,648 825,944 825,905 826,086 803,787 741,138 34.70%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 112,881 70,559 70,559 92,930 92,930 111,839 111,839 0.61%
Div Payout % 81.85% 51.90% 53.20% 72.08% 73.70% 90.33% 95.47% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,160,178 1,069,648 825,944 825,905 826,086 803,787 741,138 34.70%
NOSH 220,256 214,866 137,657 137,650 137,681 137,644 137,663 36.67%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 18.34% 18.37% 17.63% 17.31% 16.53% 17.66% 17.07% -
ROE 11.89% 12.71% 16.06% 15.61% 15.26% 15.40% 15.81% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 341.40 344.50 546.46 541.02 554.01 509.29 498.40 -22.23%
EPS 62.61 63.27 96.35 93.67 91.58 89.95 85.10 -18.45%
DPS 51.25 32.84 51.25 67.50 67.50 81.25 81.25 -26.38%
NAPS 5.2674 4.9782 6.00 6.00 6.00 5.8396 5.3837 -1.44%
Adjusted Per Share Value based on latest NOSH - 137,650
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 188.75 185.80 188.82 186.94 191.46 175.96 172.22 6.28%
EPS 34.62 34.12 33.29 32.36 31.65 31.08 29.41 11.45%
DPS 28.33 17.71 17.71 23.33 23.33 28.07 28.07 0.61%
NAPS 2.9122 2.685 2.0732 2.0731 2.0736 2.0176 1.8604 34.70%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 13.18 11.74 15.30 13.72 13.70 12.40 11.20 -
P/RPS 3.86 3.41 2.80 2.54 2.47 2.43 2.25 43.16%
P/EPS 21.05 18.56 15.88 14.65 14.96 13.79 13.16 36.65%
EY 4.75 5.39 6.30 6.83 6.68 7.25 7.60 -26.83%
DY 3.89 2.80 3.35 4.92 4.93 6.55 7.25 -33.89%
P/NAPS 2.50 2.36 2.55 2.29 2.28 2.12 2.08 13.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 11/01/11 07/10/10 08/07/10 08/04/10 07/01/10 08/10/09 06/07/09 -
Price 13.90 11.76 16.28 13.80 14.14 12.22 11.50 -
P/RPS 4.07 3.41 2.98 2.55 2.55 2.40 2.31 45.72%
P/EPS 22.20 18.59 16.90 14.73 15.44 13.59 13.51 39.12%
EY 4.50 5.38 5.92 6.79 6.48 7.36 7.40 -28.15%
DY 3.69 2.79 3.15 4.89 4.77 6.65 7.07 -35.09%
P/NAPS 2.64 2.36 2.71 2.30 2.36 2.09 2.14 14.98%

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