[LPI] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -17.95%
YoY- 28.46%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,022,180 854,602 733,472 754,506 659,740 582,788 494,336 12.85%
PBT 184,704 184,212 169,454 144,462 123,336 114,118 110,458 8.93%
Tax -40,888 -44,124 -39,922 -28,022 -32,694 -32,040 -31,854 4.24%
NP 143,816 140,088 129,532 116,440 90,642 82,078 78,604 10.58%
-
NP to SH 143,816 140,088 129,532 116,440 90,642 82,078 78,604 10.58%
-
Tax Rate 22.14% 23.95% 23.56% 19.40% 26.51% 28.08% 28.84% -
Total Cost 878,364 714,514 603,940 638,066 569,098 500,710 415,732 13.26%
-
Net Worth 1,167,006 1,147,664 825,921 741,165 335,116 354,279 384,195 20.32%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 66,091 110,132 27,530 72,275 82,602 82,656 69,047 -0.72%
Div Payout % 45.96% 78.62% 21.25% 62.07% 91.13% 100.70% 87.84% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,167,006 1,147,664 825,921 741,165 335,116 354,279 384,195 20.32%
NOSH 220,306 398,383 137,653 137,668 137,670 137,760 138,095 8.08%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 14.07% 16.39% 17.66% 15.43% 13.74% 14.08% 15.90% -
ROE 12.32% 12.21% 15.68% 15.71% 27.05% 23.17% 20.46% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 463.98 387.99 532.84 548.06 479.22 423.04 357.97 4.41%
EPS 65.28 63.60 60.36 84.58 65.84 59.58 56.92 2.30%
DPS 30.00 50.00 20.00 52.50 60.00 60.00 50.00 -8.15%
NAPS 5.2972 5.2104 6.00 5.3837 2.4342 2.5717 2.7821 11.31%
Adjusted Per Share Value based on latest NOSH - 137,663
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 256.58 387.99 184.11 189.39 165.60 146.29 124.09 12.85%
EPS 36.10 63.60 32.51 29.23 22.75 20.60 19.73 10.58%
DPS 16.59 50.00 6.91 18.14 20.73 20.75 17.33 -0.72%
NAPS 2.9294 5.2104 2.0732 1.8604 0.8412 0.8893 0.9644 20.32%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 13.42 13.78 15.30 11.20 11.80 11.30 7.45 -
P/RPS 2.89 3.55 2.87 2.04 2.46 2.67 2.08 5.62%
P/EPS 20.56 21.67 16.26 13.24 17.92 18.97 13.09 7.80%
EY 4.86 4.62 6.15 7.55 5.58 5.27 7.64 -7.25%
DY 2.24 3.63 1.31 4.69 5.08 5.31 6.71 -16.69%
P/NAPS 2.53 2.64 2.55 2.08 4.85 4.39 2.68 -0.95%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/07/12 07/07/11 08/07/10 06/07/09 09/07/08 04/07/07 06/07/06 -
Price 13.72 13.80 16.28 11.50 11.10 11.40 7.65 -
P/RPS 2.96 3.56 3.06 2.10 2.32 2.69 2.14 5.54%
P/EPS 21.02 21.70 17.30 13.60 16.86 19.13 13.44 7.73%
EY 4.76 4.61 5.78 7.35 5.93 5.23 7.44 -7.16%
DY 2.19 3.62 1.23 4.57 5.41 5.26 6.54 -16.65%
P/NAPS 2.59 2.65 2.71 2.14 4.56 4.43 2.75 -0.99%

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