[LPI] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -34.69%
YoY- 17.72%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 213,889 173,869 166,346 144,308 137,785 108,261 116,777 10.60%
PBT 41,971 35,896 29,994 24,308 21,711 21,576 41,529 0.17%
Tax -10,553 -9,452 -7,252 -6,402 -6,500 -6,376 -11,511 -1.43%
NP 31,418 26,444 22,742 17,906 15,211 15,200 30,018 0.76%
-
NP to SH 31,418 26,444 22,742 17,906 15,211 15,200 30,018 0.76%
-
Tax Rate 25.14% 26.33% 24.18% 26.34% 29.94% 29.55% 27.72% -
Total Cost 182,471 147,425 143,604 126,402 122,574 93,061 86,759 13.18%
-
Net Worth 1,147,968 825,944 741,138 335,025 354,330 384,086 358,947 21.37%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 55,080 13,765 36,136 41,289 41,334 34,514 26,982 12.62%
Div Payout % 175.32% 52.06% 158.90% 230.59% 271.74% 227.07% 89.89% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,147,968 825,944 741,138 335,025 354,330 384,086 358,947 21.37%
NOSH 398,383 137,657 137,663 137,632 137,780 138,056 134,912 19.76%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 14.69% 15.21% 13.67% 12.41% 11.04% 14.04% 25.71% -
ROE 2.74% 3.20% 3.07% 5.34% 4.29% 3.96% 8.36% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 97.08 126.31 120.84 104.85 100.00 78.42 86.56 1.92%
EPS 14.26 12.32 16.52 13.01 11.04 11.01 22.25 -7.14%
DPS 25.00 10.00 26.25 30.00 30.00 25.00 20.00 3.78%
NAPS 5.2104 6.00 5.3837 2.4342 2.5717 2.7821 2.6606 11.84%
Adjusted Per Share Value based on latest NOSH - 137,632
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 97.08 43.64 41.76 36.22 34.59 27.18 29.31 22.08%
EPS 14.26 6.64 5.71 4.49 3.82 3.82 7.53 11.22%
DPS 25.00 3.46 9.07 10.36 10.38 8.66 6.77 24.31%
NAPS 5.2104 2.0732 1.8604 0.841 0.8894 0.9641 0.901 33.95%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 13.78 15.30 11.20 11.80 11.30 7.45 6.90 -
P/RPS 14.20 12.11 9.27 11.25 11.30 9.50 7.97 10.09%
P/EPS 96.63 79.65 67.80 90.70 102.36 67.67 31.01 20.84%
EY 1.03 1.26 1.48 1.10 0.98 1.48 3.22 -17.29%
DY 1.81 0.65 2.34 2.54 2.65 3.36 2.90 -7.55%
P/NAPS 2.64 2.55 2.08 4.85 4.39 2.68 2.59 0.31%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 07/07/11 08/07/10 06/07/09 09/07/08 04/07/07 06/07/06 06/07/05 -
Price 13.80 16.28 11.50 11.10 11.40 7.65 6.85 -
P/RPS 14.22 12.89 9.52 10.59 11.40 9.76 7.91 10.26%
P/EPS 96.77 84.75 69.61 85.32 103.26 69.48 30.79 21.01%
EY 1.03 1.18 1.44 1.17 0.97 1.44 3.25 -17.42%
DY 1.81 0.61 2.28 2.70 2.63 3.27 2.92 -7.65%
P/NAPS 2.65 2.71 2.14 4.56 4.43 2.75 2.57 0.51%

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