[LPI] YoY Cumulative 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- 58.89%
YoY- 4.42%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 366,736 377,253 329,870 291,394 247,168 226,574 187,832 11.79%
PBT 84,727 72,231 61,668 57,059 55,229 54,825 30,045 18.85%
Tax -19,961 -14,011 -16,347 -16,020 -15,927 -15,615 -8,630 14.99%
NP 64,766 58,220 45,321 41,039 39,302 39,210 21,415 20.24%
-
NP to SH 64,766 58,220 45,321 41,039 39,302 39,210 21,415 20.24%
-
Tax Rate 23.56% 19.40% 26.51% 28.08% 28.84% 28.48% 28.72% -
Total Cost 301,970 319,033 284,549 250,355 207,866 187,364 166,417 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 13,765 36,137 41,301 41,328 34,523 26,985 - -
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 7.84% 7.86% 13.52% 11.58% 10.23% 10.92% 7.05% -
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 266.42 274.03 239.61 211.52 178.98 167.92 152.53 9.73%
EPS 30.18 42.29 32.92 29.79 28.46 29.06 17.39 9.61%
DPS 10.00 26.25 30.00 30.00 25.00 20.00 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 92.06 94.70 82.80 73.14 62.04 56.87 47.15 11.79%
EPS 16.26 14.61 11.38 10.30 9.87 9.84 5.38 20.23%
DPS 3.46 9.07 10.37 10.37 8.67 6.77 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 5.74 4.09 4.92 5.34 4.16 4.11 2.75 13.04%
P/EPS 32.52 26.48 35.84 37.93 26.18 23.74 24.15 5.08%
EY 3.08 3.78 2.79 2.64 3.82 4.21 4.14 -4.80%
DY 0.65 2.34 2.54 2.65 3.36 2.90 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 6.11 4.20 4.63 5.39 4.27 4.08 2.78 14.01%
P/EPS 34.60 27.19 33.72 38.27 26.88 23.57 24.38 6.00%
EY 2.89 3.68 2.97 2.61 3.72 4.24 4.10 -5.65%
DY 0.61 2.28 2.70 2.63 3.27 2.92 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