[LPI] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 5.26%
YoY- 14.38%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 884,541 748,436 778,504 695,464 596,636 497,513 459,498 11.52%
PBT 197,405 176,229 153,086 129,396 115,852 100,254 105,949 10.92%
Tax -43,858 -41,601 -31,597 -33,986 -32,438 -29,981 -29,664 6.73%
NP 153,546 134,628 121,489 95,409 83,413 70,273 76,285 12.35%
-
NP to SH 153,546 134,628 121,489 95,409 83,413 70,273 76,285 12.35%
-
Tax Rate 22.22% 23.61% 20.64% 26.27% 28.00% 29.91% 28.00% -
Total Cost 730,994 613,808 657,014 600,054 513,222 427,240 383,213 11.35%
-
Net Worth 1,074,834 1,068,794 803,877 330,982 345,250 372,925 361,352 19.91%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 73,425 28,625 48,180 55,065 55,070 46,026 - -
Div Payout % 47.82% 21.26% 39.66% 57.71% 66.02% 65.50% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,074,834 1,068,794 803,877 330,982 345,250 372,925 361,352 19.91%
NOSH 220,275 214,694 137,659 137,662 137,676 138,079 135,449 8.43%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 17.36% 17.99% 15.61% 13.72% 13.98% 14.12% 16.60% -
ROE 14.29% 12.60% 15.11% 28.83% 24.16% 18.84% 21.11% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 401.56 348.60 565.53 505.19 433.36 360.31 339.24 2.84%
EPS 69.71 62.71 88.25 69.31 60.59 50.89 56.32 3.61%
DPS 33.33 13.33 35.00 40.00 40.00 33.33 0.00 -
NAPS 4.8795 4.9782 5.8396 2.4043 2.5077 2.7008 2.6678 10.58%
Adjusted Per Share Value based on latest NOSH - 137,649
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 222.03 187.87 195.42 174.57 149.76 124.88 115.34 11.52%
EPS 38.54 33.79 30.50 23.95 20.94 17.64 19.15 12.35%
DPS 18.43 7.19 12.09 13.82 13.82 11.55 0.00 -
NAPS 2.698 2.6828 2.0179 0.8308 0.8666 0.9361 0.907 19.91%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 11.86 11.74 12.40 10.40 11.30 8.30 8.40 -
P/RPS 2.95 3.37 2.19 2.06 2.61 2.30 2.48 2.93%
P/EPS 17.01 18.72 14.05 15.01 18.65 16.31 14.91 2.21%
EY 5.88 5.34 7.12 6.66 5.36 6.13 6.70 -2.15%
DY 2.81 1.14 2.82 3.85 3.54 4.02 0.00 -
P/NAPS 2.43 2.36 2.12 4.33 4.51 3.07 3.15 -4.23%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 06/10/11 07/10/10 08/10/09 09/10/08 09/10/07 05/10/06 07/10/05 -
Price 11.78 11.76 12.22 10.10 11.50 8.30 7.95 -
P/RPS 2.93 3.37 2.16 2.00 2.65 2.30 2.34 3.81%
P/EPS 16.90 18.75 13.85 14.57 18.98 16.31 14.12 3.03%
EY 5.92 5.33 7.22 6.86 5.27 6.13 7.08 -2.93%
DY 2.83 1.13 2.86 3.96 3.48 4.02 0.00 -
P/NAPS 2.41 2.36 2.09 4.20 4.59 3.07 2.98 -3.47%

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