[LPI] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 41.48%
YoY- 60.57%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 194,591 206,625 191,728 156,083 125,967 118,050 98,101 12.08%
PBT 47,445 42,584 35,379 29,830 19,962 24,637 11,177 27.23%
Tax -11,240 -9,687 -9,143 -8,309 -6,559 -6,633 -3,351 22.33%
NP 36,205 32,897 26,236 21,521 13,403 18,004 7,826 29.06%
-
NP to SH 36,205 32,897 26,236 21,521 13,403 18,004 7,826 29.06%
-
Tax Rate 23.69% 22.75% 25.84% 27.85% 32.86% 26.92% 29.98% -
Total Cost 158,386 173,728 165,492 134,562 112,564 100,046 90,275 9.81%
-
Net Worth 1,069,648 803,787 330,950 345,286 372,799 361,407 313,101 22.71%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,069,648 803,787 330,950 345,286 372,799 361,407 313,101 22.71%
NOSH 214,866 137,644 137,649 137,690 138,032 135,470 123,438 9.67%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 18.61% 15.92% 13.68% 13.79% 10.64% 15.25% 7.98% -
ROE 3.38% 4.09% 7.93% 6.23% 3.60% 4.98% 2.50% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 90.56 150.12 139.29 113.36 91.26 87.14 79.47 2.20%
EPS 16.85 23.90 19.06 15.63 9.71 13.29 6.34 17.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9782 5.8396 2.4043 2.5077 2.7008 2.6678 2.5365 11.88%
Adjusted Per Share Value based on latest NOSH - 137,690
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 48.85 51.87 48.13 39.18 31.62 29.63 24.62 12.09%
EPS 9.09 8.26 6.59 5.40 3.36 4.52 1.96 29.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.685 2.0176 0.8307 0.8667 0.9358 0.9072 0.7859 22.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 11.74 12.40 10.40 11.30 8.30 8.40 4.36 -
P/RPS 12.96 8.26 7.47 9.97 9.10 9.64 5.49 15.38%
P/EPS 69.67 51.88 54.56 72.30 85.48 63.21 68.77 0.21%
EY 1.44 1.93 1.83 1.38 1.17 1.58 1.45 -0.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.12 4.33 4.51 3.07 3.15 1.72 5.41%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 07/10/10 08/10/09 09/10/08 09/10/07 05/10/06 07/10/05 26/10/04 -
Price 11.76 12.22 10.10 11.50 8.30 7.95 4.52 -
P/RPS 12.99 8.14 7.25 10.14 9.10 9.12 5.69 14.74%
P/EPS 69.79 51.13 52.99 73.58 85.48 59.82 71.29 -0.35%
EY 1.43 1.96 1.89 1.36 1.17 1.67 1.40 0.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.09 4.20 4.59 3.07 2.98 1.78 4.81%

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