[LPI] YoY 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- -41.11%
YoY- 0.07%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 173,869 166,346 144,308 137,785 108,261 116,777 91,142 11.36%
PBT 35,896 29,994 24,308 21,711 21,576 41,529 19,873 10.35%
Tax -9,452 -7,252 -6,402 -6,500 -6,376 -11,511 -5,592 9.13%
NP 26,444 22,742 17,906 15,211 15,200 30,018 14,281 10.80%
-
NP to SH 26,444 22,742 17,906 15,211 15,200 30,018 14,281 10.80%
-
Tax Rate 26.33% 24.18% 26.34% 29.94% 29.55% 27.72% 28.14% -
Total Cost 147,425 143,604 126,402 122,574 93,061 86,759 76,861 11.46%
-
Net Worth 825,944 741,138 335,025 354,330 384,086 358,947 303,545 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 36,136 41,289 41,334 34,514 26,982 - -
Div Payout % 52.06% 158.90% 230.59% 271.74% 227.07% 89.89% - -
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 825,944 741,138 335,025 354,330 384,086 358,947 303,545 18.14%
NOSH 137,657 137,663 137,632 137,780 138,056 134,912 123,112 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 15.21% 13.67% 12.41% 11.04% 14.04% 25.71% 15.67% -
ROE 3.20% 3.07% 5.34% 4.29% 3.96% 8.36% 4.70% -
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 126.31 120.84 104.85 100.00 78.42 86.56 74.03 9.30%
EPS 12.32 16.52 13.01 11.04 11.01 22.25 11.60 1.00%
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 43.64 41.76 36.22 34.59 27.18 29.31 22.88 11.35%
EPS 6.64 5.71 4.49 3.82 3.82 7.53 3.58 10.83%
DPS 3.46 9.07 10.36 10.38 8.66 6.77 0.00 -
NAPS 2.0732 1.8604 0.841 0.8894 0.9641 0.901 0.7619 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 12.11 9.27 11.25 11.30 9.50 7.97 5.67 13.47%
P/EPS 79.65 67.80 90.70 102.36 67.67 31.01 36.21 14.03%
EY 1.26 1.48 1.10 0.98 1.48 3.22 2.76 -12.24%
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 12.89 9.52 10.59 11.40 9.76 7.91 5.73 14.46%
P/EPS 84.75 69.61 85.32 103.26 69.48 30.79 36.55 15.03%
EY 1.18 1.44 1.17 0.97 1.44 3.25 2.74 -13.09%
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