[LPI] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
04-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -20.55%
YoY- 4.42%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 733,472 754,506 659,740 582,788 494,336 453,148 375,664 11.79%
PBT 169,454 144,462 123,336 114,118 110,458 109,650 60,090 18.85%
Tax -39,922 -28,022 -32,694 -32,040 -31,854 -31,230 -17,260 14.99%
NP 129,532 116,440 90,642 82,078 78,604 78,420 42,830 20.24%
-
NP to SH 129,532 116,440 90,642 82,078 78,604 78,420 42,830 20.24%
-
Tax Rate 23.56% 19.40% 26.51% 28.08% 28.84% 28.48% 28.72% -
Total Cost 603,940 638,066 569,098 500,710 415,732 374,728 332,834 10.43%
-
Net Worth 825,921 741,165 335,116 354,279 384,195 358,988 303,627 18.14%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 27,530 72,275 82,602 82,656 69,047 53,971 - -
Div Payout % 21.25% 62.07% 91.13% 100.70% 87.84% 68.82% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 825,921 741,165 335,116 354,279 384,195 358,988 303,627 18.14%
NOSH 137,653 137,668 137,670 137,760 138,095 134,927 123,145 1.87%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 17.66% 15.43% 13.74% 14.08% 15.90% 17.31% 11.40% -
ROE 15.68% 15.71% 27.05% 23.17% 20.46% 21.84% 14.11% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 532.84 548.06 479.22 423.04 357.97 335.84 305.06 9.73%
EPS 60.36 84.58 65.84 59.58 56.92 58.12 34.78 9.61%
DPS 20.00 52.50 60.00 60.00 50.00 40.00 0.00 -
NAPS 6.00 5.3837 2.4342 2.5717 2.7821 2.6606 2.4656 15.96%
Adjusted Per Share Value based on latest NOSH - 137,780
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 184.11 189.39 165.60 146.29 124.09 113.75 94.30 11.79%
EPS 32.51 29.23 22.75 20.60 19.73 19.68 10.75 20.24%
DPS 6.91 18.14 20.73 20.75 17.33 13.55 0.00 -
NAPS 2.0732 1.8604 0.8412 0.8893 0.9644 0.9011 0.7621 18.14%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 15.30 11.20 11.80 11.30 7.45 6.90 4.20 -
P/RPS 2.87 2.04 2.46 2.67 2.08 2.05 1.38 12.97%
P/EPS 16.26 13.24 17.92 18.97 13.09 11.87 12.08 5.07%
EY 6.15 7.55 5.58 5.27 7.64 8.42 8.28 -4.83%
DY 1.31 4.69 5.08 5.31 6.71 5.80 0.00 -
P/NAPS 2.55 2.08 4.85 4.39 2.68 2.59 1.70 6.98%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 08/07/10 06/07/09 09/07/08 04/07/07 06/07/06 06/07/05 29/07/04 -
Price 16.28 11.50 11.10 11.40 7.65 6.85 4.24 -
P/RPS 3.06 2.10 2.32 2.69 2.14 2.04 1.39 14.04%
P/EPS 17.30 13.60 16.86 19.13 13.44 11.79 12.19 6.00%
EY 5.78 7.35 5.93 5.23 7.44 8.48 8.20 -5.65%
DY 1.23 4.57 5.41 5.26 6.54 5.84 0.00 -
P/NAPS 2.71 2.14 4.56 4.43 2.75 2.57 1.72 7.86%

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