[LPI] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 64.41%
YoY- 14.05%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 870,525 824,373 767,397 663,406 561,327 583,878 521,598 8.90%
PBT 208,650 185,492 151,414 148,054 132,172 114,815 97,047 13.60%
Tax -42,693 -36,444 -31,874 -32,894 -31,201 -23,698 -25,490 8.97%
NP 165,957 149,048 119,540 115,160 100,971 91,117 71,557 15.04%
-
NP to SH 165,957 149,048 119,540 115,160 100,971 91,117 71,557 15.04%
-
Tax Rate 20.46% 19.65% 21.05% 22.22% 23.61% 20.64% 26.27% -
Total Cost 704,568 675,325 647,857 548,246 460,356 492,761 450,041 7.75%
-
Net Worth 1,610,419 1,457,806 1,216,439 1,074,834 1,068,794 803,877 330,982 30.15%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 44,061 39,658 33,046 55,068 21,469 36,135 41,298 1.08%
Div Payout % 26.55% 26.61% 27.64% 47.82% 21.26% 39.66% 57.71% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,610,419 1,457,806 1,216,439 1,074,834 1,068,794 803,877 330,982 30.15%
NOSH 220,306 220,322 220,309 220,275 214,694 137,659 137,662 8.14%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 19.06% 18.08% 15.58% 17.36% 17.99% 15.61% 13.72% -
ROE 10.31% 10.22% 9.83% 10.71% 9.45% 11.33% 21.62% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 395.14 374.17 348.33 301.17 261.45 424.15 378.90 0.70%
EPS 75.33 67.65 54.26 52.28 47.03 66.19 51.98 6.37%
DPS 20.00 18.00 15.00 25.00 10.00 26.25 30.00 -6.53%
NAPS 7.3099 6.6167 5.5215 4.8795 4.9782 5.8396 2.4043 20.35%
Adjusted Per Share Value based on latest NOSH - 220,292
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 218.51 206.93 192.63 166.52 140.90 146.56 130.93 8.90%
EPS 41.66 37.41 30.01 28.91 25.35 22.87 17.96 15.04%
DPS 11.06 9.95 8.30 13.82 5.39 9.07 10.37 1.07%
NAPS 4.0424 3.6593 3.0534 2.698 2.6828 2.0179 0.8308 30.15%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 17.58 15.30 13.30 11.86 11.74 12.40 10.40 -
P/RPS 4.45 4.09 3.82 3.94 4.49 2.92 2.74 8.41%
P/EPS 23.34 22.62 24.51 22.69 24.96 18.73 20.01 2.59%
EY 4.28 4.42 4.08 4.41 4.01 5.34 5.00 -2.55%
DY 1.14 1.18 1.13 2.11 0.85 2.12 2.88 -14.30%
P/NAPS 2.40 2.31 2.41 2.43 2.36 2.12 4.33 -9.36%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 08/10/14 08/10/13 09/10/12 06/10/11 07/10/10 08/10/09 09/10/08 -
Price 17.48 15.44 13.50 11.78 11.76 12.22 10.10 -
P/RPS 4.42 4.13 3.88 3.91 4.50 2.88 2.67 8.75%
P/EPS 23.20 22.82 24.88 22.53 25.01 18.46 19.43 2.99%
EY 4.31 4.38 4.02 4.44 4.00 5.42 5.15 -2.92%
DY 1.14 1.17 1.11 2.12 0.85 2.15 2.97 -14.74%
P/NAPS 2.39 2.33 2.44 2.41 2.36 2.09 4.20 -8.96%

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