[LPI] YoY Cumulative 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- 56.5%
YoY- 27.33%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 767,397 663,406 561,327 583,878 521,598 447,477 373,135 12.75%
PBT 151,414 148,054 132,172 114,815 97,047 86,889 75,191 12.36%
Tax -31,874 -32,894 -31,201 -23,698 -25,490 -24,329 -22,486 5.98%
NP 119,540 115,160 100,971 91,117 71,557 62,560 52,705 14.61%
-
NP to SH 119,540 115,160 100,971 91,117 71,557 62,560 52,705 14.61%
-
Tax Rate 21.05% 22.22% 23.61% 20.64% 26.27% 28.00% 29.91% -
Total Cost 647,857 548,246 460,356 492,761 450,041 384,917 320,430 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 33,046 55,068 21,469 36,135 41,298 41,302 34,519 -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 9.83% 10.71% 9.45% 11.33% 21.62% 18.12% 14.13% -
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 348.33 301.17 261.45 424.15 378.90 325.02 270.23 4.31%
EPS 54.26 52.28 47.03 66.19 51.98 45.44 38.17 6.03%
DPS 15.00 25.00 10.00 26.25 30.00 30.00 25.00 -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 192.63 166.52 140.90 146.56 130.93 112.32 93.66 12.75%
EPS 30.01 28.91 25.35 22.87 17.96 15.70 13.23 14.61%
DPS 8.30 13.82 5.39 9.07 10.37 10.37 8.67 -0.72%
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 3.82 3.94 4.49 2.92 2.74 3.48 3.07 3.70%
P/EPS 24.51 22.69 24.96 18.73 20.01 24.87 21.74 2.01%
EY 4.08 4.41 4.01 5.34 5.00 4.02 4.60 -1.97%
DY 1.13 2.11 0.85 2.12 2.88 2.65 3.01 -15.05%
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 3.88 3.91 4.50 2.88 2.67 3.54 3.07 3.97%
P/EPS 24.88 22.53 25.01 18.46 19.43 25.31 21.74 2.27%
EY 4.02 4.44 4.00 5.42 5.15 3.95 4.60 -2.21%
DY 1.11 2.12 0.85 2.15 2.97 2.61 3.01 -15.30%
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