[LPI] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 3.79%
YoY- 20.95%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,039,326 902,729 751,726 698,462 638,728 551,624 473,490 13.98%
PBT 214,036 200,053 181,307 161,335 141,564 121,766 110,482 11.64%
Tax -47,111 -45,559 -43,399 -35,247 -37,317 -33,996 -32,354 6.45%
NP 166,925 154,494 137,908 126,088 104,247 87,770 78,128 13.47%
-
NP to SH 166,925 154,494 137,908 126,088 104,247 87,770 78,128 13.47%
-
Tax Rate 22.01% 22.77% 23.94% 21.85% 26.36% 27.92% 29.28% -
Total Cost 872,401 748,235 613,818 572,374 534,481 463,854 395,362 14.08%
-
Net Worth 1,372,609 1,181,516 1,138,048 900,650 363,749 370,024 396,240 22.98%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 143,198 165,222 118,830 92,924 117,023 151,446 144,834 -0.18%
Div Payout % 85.79% 106.94% 86.17% 73.70% 112.26% 172.55% 185.38% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,372,609 1,181,516 1,138,048 900,650 363,749 370,024 396,240 22.98%
NOSH 220,304 220,296 216,055 137,665 137,674 137,678 137,937 8.10%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.06% 17.11% 18.35% 18.05% 16.32% 15.91% 16.50% -
ROE 12.16% 13.08% 12.12% 14.00% 28.66% 23.72% 19.72% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 471.77 409.78 347.93 507.36 463.94 400.66 343.26 5.43%
EPS 75.77 70.13 63.83 58.75 75.72 63.75 56.64 4.96%
DPS 65.00 75.00 55.00 67.50 85.00 110.00 105.00 -7.67%
NAPS 6.2305 5.3633 5.2674 6.5423 2.6421 2.6876 2.8726 13.76%
Adjusted Per Share Value based on latest NOSH - 137,681
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 260.89 226.60 188.69 175.32 160.33 138.47 118.85 13.98%
EPS 41.90 38.78 34.62 31.65 26.17 22.03 19.61 13.47%
DPS 35.94 41.47 29.83 23.33 29.37 38.02 36.36 -0.19%
NAPS 3.4455 2.9658 2.8567 2.2608 0.9131 0.9288 0.9946 22.98%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 14.54 13.52 13.18 13.70 9.45 12.10 9.35 -
P/RPS 3.08 3.30 3.79 2.70 2.04 3.02 2.72 2.09%
P/EPS 19.19 19.28 20.65 14.96 12.48 18.98 16.51 2.53%
EY 5.21 5.19 4.84 6.69 8.01 5.27 6.06 -2.48%
DY 4.47 5.55 4.17 4.93 8.99 9.09 11.23 -14.22%
P/NAPS 2.33 2.52 2.50 2.09 3.58 4.50 3.25 -5.39%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 08/01/13 09/01/12 11/01/11 07/01/10 08/01/09 14/01/08 03/01/07 -
Price 14.72 13.84 13.90 14.14 9.80 12.50 9.50 -
P/RPS 3.12 3.38 4.00 2.79 2.11 3.12 2.77 2.00%
P/EPS 19.43 19.73 21.78 15.44 12.94 19.61 16.77 2.48%
EY 5.15 5.07 4.59 6.48 7.73 5.10 5.96 -2.40%
DY 4.42 5.42 3.96 4.77 8.67 8.80 11.05 -14.15%
P/NAPS 2.36 2.58 2.64 2.16 3.71 4.65 3.31 -5.47%

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