[LPI] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 52.44%
YoY- 18.7%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 561,327 583,878 521,598 447,477 373,135 344,624 285,933 11.89%
PBT 132,172 114,815 97,047 86,889 75,191 79,462 41,222 21.42%
Tax -31,201 -23,698 -25,490 -24,329 -22,486 -22,248 -11,981 17.28%
NP 100,971 91,117 71,557 62,560 52,705 57,214 29,241 22.93%
-
NP to SH 100,971 91,117 71,557 62,560 52,705 57,214 29,241 22.93%
-
Tax Rate 23.61% 20.64% 26.27% 28.00% 29.91% 28.00% 29.06% -
Total Cost 460,356 492,761 450,041 384,917 320,430 287,410 256,692 10.22%
-
Net Worth 1,068,794 803,877 330,982 345,250 372,925 361,352 313,217 22.68%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 21,469 36,135 41,298 41,302 34,519 - - -
Div Payout % 21.26% 39.66% 57.71% 66.02% 65.50% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,068,794 803,877 330,982 345,250 372,925 361,352 313,217 22.68%
NOSH 214,694 137,659 137,662 137,676 138,079 135,449 123,483 9.65%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 17.99% 15.61% 13.72% 13.98% 14.12% 16.60% 10.23% -
ROE 9.45% 11.33% 21.62% 18.12% 14.13% 15.83% 9.34% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 261.45 424.15 378.90 325.02 270.23 254.43 231.55 2.04%
EPS 47.03 66.19 51.98 45.44 38.17 42.24 23.68 12.10%
DPS 10.00 26.25 30.00 30.00 25.00 0.00 0.00 -
NAPS 4.9782 5.8396 2.4043 2.5077 2.7008 2.6678 2.5365 11.88%
Adjusted Per Share Value based on latest NOSH - 137,690
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 140.90 146.56 130.93 112.32 93.66 86.51 71.77 11.89%
EPS 25.35 22.87 17.96 15.70 13.23 14.36 7.34 22.93%
DPS 5.39 9.07 10.37 10.37 8.67 0.00 0.00 -
NAPS 2.6828 2.0179 0.8308 0.8666 0.9361 0.907 0.7862 22.68%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 11.74 12.40 10.40 11.30 8.30 8.40 4.36 -
P/RPS 4.49 2.92 2.74 3.48 3.07 3.30 1.88 15.60%
P/EPS 24.96 18.73 20.01 24.87 21.74 19.89 18.41 5.20%
EY 4.01 5.34 5.00 4.02 4.60 5.03 5.43 -4.92%
DY 0.85 2.12 2.88 2.65 3.01 0.00 0.00 -
P/NAPS 2.36 2.12 4.33 4.51 3.07 3.15 1.72 5.41%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 07/10/10 08/10/09 09/10/08 09/10/07 05/10/06 07/10/05 26/10/04 -
Price 11.76 12.22 10.10 11.50 8.30 7.95 4.52 -
P/RPS 4.50 2.88 2.67 3.54 3.07 3.12 1.95 14.94%
P/EPS 25.01 18.46 19.43 25.31 21.74 18.82 19.09 4.60%
EY 4.00 5.42 5.15 3.95 4.60 5.31 5.24 -4.39%
DY 0.85 2.15 2.97 2.61 3.01 0.00 0.00 -
P/NAPS 2.36 2.09 4.20 4.59 3.07 2.98 1.78 4.81%

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