[LPI] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.34%
YoY- 27.33%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,023,196 884,541 748,436 778,504 695,464 596,636 497,513 12.75%
PBT 201,885 197,405 176,229 153,086 129,396 115,852 100,254 12.36%
Tax -42,498 -43,858 -41,601 -31,597 -33,986 -32,438 -29,981 5.98%
NP 159,386 153,546 134,628 121,489 95,409 83,413 70,273 14.61%
-
NP to SH 159,386 153,546 134,628 121,489 95,409 83,413 70,273 14.61%
-
Tax Rate 21.05% 22.22% 23.61% 20.64% 26.27% 28.00% 29.91% -
Total Cost 863,809 730,994 613,808 657,014 600,054 513,222 427,240 12.43%
-
Net Worth 1,216,439 1,074,834 1,068,794 803,877 330,982 345,250 372,925 21.75%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 44,061 73,425 28,625 48,180 55,065 55,070 46,026 -0.72%
Div Payout % 27.64% 47.82% 21.26% 39.66% 57.71% 66.02% 65.50% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,216,439 1,074,834 1,068,794 803,877 330,982 345,250 372,925 21.75%
NOSH 220,309 220,275 214,694 137,659 137,662 137,676 138,079 8.09%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 15.58% 17.36% 17.99% 15.61% 13.72% 13.98% 14.12% -
ROE 13.10% 14.29% 12.60% 15.11% 28.83% 24.16% 18.84% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 464.44 401.56 348.60 565.53 505.19 433.36 360.31 4.31%
EPS 72.35 69.71 62.71 88.25 69.31 60.59 50.89 6.03%
DPS 20.00 33.33 13.33 35.00 40.00 40.00 33.33 -8.15%
NAPS 5.5215 4.8795 4.9782 5.8396 2.4043 2.5077 2.7008 12.64%
Adjusted Per Share Value based on latest NOSH - 137,644
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 256.84 222.03 187.87 195.42 174.57 149.76 124.88 12.75%
EPS 40.01 38.54 33.79 30.50 23.95 20.94 17.64 14.61%
DPS 11.06 18.43 7.19 12.09 13.82 13.82 11.55 -0.71%
NAPS 3.0534 2.698 2.6828 2.0179 0.8308 0.8666 0.9361 21.75%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 13.30 11.86 11.74 12.40 10.40 11.30 8.30 -
P/RPS 2.86 2.95 3.37 2.19 2.06 2.61 2.30 3.69%
P/EPS 18.38 17.01 18.72 14.05 15.01 18.65 16.31 2.00%
EY 5.44 5.88 5.34 7.12 6.66 5.36 6.13 -1.96%
DY 1.50 2.81 1.14 2.82 3.85 3.54 4.02 -15.13%
P/NAPS 2.41 2.43 2.36 2.12 4.33 4.51 3.07 -3.95%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 09/10/12 06/10/11 07/10/10 08/10/09 09/10/08 09/10/07 05/10/06 -
Price 13.50 11.78 11.76 12.22 10.10 11.50 8.30 -
P/RPS 2.91 2.93 3.37 2.16 2.00 2.65 2.30 3.99%
P/EPS 18.66 16.90 18.75 13.85 14.57 18.98 16.31 2.26%
EY 5.36 5.92 5.33 7.22 6.86 5.27 6.13 -2.21%
DY 1.48 2.83 1.13 2.86 3.96 3.48 4.02 -15.32%
P/NAPS 2.44 2.41 2.36 2.09 4.20 4.59 3.07 -3.75%

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