[LPI] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -65.97%
YoY- 29.41%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 246,061 213,328 192,867 210,907 185,562 153,609 138,907 9.98%
PBT 37,821 50,135 48,831 42,237 37,360 35,348 33,653 1.96%
Tax -6,344 -11,509 -10,509 -6,759 -9,945 -9,520 -9,551 -6.58%
NP 31,477 38,626 38,322 35,478 27,415 25,828 24,102 4.54%
-
NP to SH 31,477 38,626 38,322 35,478 27,415 25,828 24,102 4.54%
-
Tax Rate 16.77% 22.96% 21.52% 16.00% 26.62% 26.93% 28.38% -
Total Cost 214,584 174,702 154,545 175,429 158,147 127,781 114,805 10.97%
-
Net Worth 1,117,863 1,104,342 825,905 647,139 315,527 341,489 365,922 20.43%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,117,863 1,104,342 825,905 647,139 315,527 341,489 365,922 20.43%
NOSH 220,272 220,216 137,650 137,671 137,694 137,970 138,120 8.08%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 12.79% 18.11% 19.87% 16.82% 14.77% 16.81% 17.35% -
ROE 2.82% 3.50% 4.64% 5.48% 8.69% 7.56% 6.59% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 111.71 96.87 140.11 153.20 134.76 111.34 100.57 1.76%
EPS 14.29 17.54 17.86 25.77 19.91 18.72 17.45 -3.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0749 5.0148 6.00 4.7006 2.2915 2.4751 2.6493 11.43%
Adjusted Per Share Value based on latest NOSH - 137,671
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 61.76 53.55 48.41 52.94 46.58 38.56 34.87 9.98%
EPS 7.90 9.70 9.62 8.91 6.88 6.48 6.05 4.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.806 2.7721 2.0731 1.6244 0.792 0.8572 0.9185 20.43%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 13.96 13.72 13.72 9.00 11.20 9.85 7.20 -
P/RPS 12.50 14.16 9.79 5.87 8.31 8.85 7.16 9.72%
P/EPS 97.69 78.22 49.28 34.92 56.25 52.62 41.26 15.43%
EY 1.02 1.28 2.03 2.86 1.78 1.90 2.42 -13.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.74 2.29 1.91 4.89 3.98 2.72 0.18%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 09/04/12 07/04/11 08/04/10 08/04/09 09/04/08 05/04/07 06/04/06 -
Price 13.98 13.76 13.80 9.10 11.20 10.20 7.20 -
P/RPS 12.51 14.20 9.85 5.94 8.31 9.16 7.16 9.73%
P/EPS 97.83 78.45 49.57 35.31 56.25 54.49 41.26 15.46%
EY 1.02 1.27 2.02 2.83 1.78 1.84 2.42 -13.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.74 2.30 1.94 4.89 4.12 2.72 0.18%

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