[LPI] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 46.52%
YoY- 21.91%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 236,281 194,591 206,625 191,728 156,083 125,967 118,050 12.25%
PBT 55,948 47,445 42,584 35,379 29,830 19,962 24,637 14.64%
Tax -10,832 -11,240 -9,687 -9,143 -8,309 -6,559 -6,633 8.51%
NP 45,116 36,205 32,897 26,236 21,521 13,403 18,004 16.53%
-
NP to SH 45,116 36,205 32,897 26,236 21,521 13,403 18,004 16.53%
-
Tax Rate 19.36% 23.69% 22.75% 25.84% 27.85% 32.86% 26.92% -
Total Cost 191,165 158,386 173,728 165,492 134,562 112,564 100,046 11.39%
-
Net Worth 1,074,919 1,069,648 803,787 330,950 345,286 372,799 361,407 19.91%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,074,919 1,069,648 803,787 330,950 345,286 372,799 361,407 19.91%
NOSH 220,292 214,866 137,644 137,649 137,690 138,032 135,470 8.43%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 19.09% 18.61% 15.92% 13.68% 13.79% 10.64% 15.25% -
ROE 4.20% 3.38% 4.09% 7.93% 6.23% 3.60% 4.98% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 107.26 90.56 150.12 139.29 113.36 91.26 87.14 3.52%
EPS 20.48 16.85 23.90 19.06 15.63 9.71 13.29 7.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8795 4.9782 5.8396 2.4043 2.5077 2.7008 2.6678 10.58%
Adjusted Per Share Value based on latest NOSH - 137,649
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 59.31 48.85 51.87 48.13 39.18 31.62 29.63 12.25%
EPS 11.32 9.09 8.26 6.59 5.40 3.36 4.52 16.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6982 2.685 2.0176 0.8307 0.8667 0.9358 0.9072 19.91%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 11.86 11.74 12.40 10.40 11.30 8.30 8.40 -
P/RPS 11.06 12.96 8.26 7.47 9.97 9.10 9.64 2.31%
P/EPS 57.91 69.67 51.88 54.56 72.30 85.48 63.21 -1.44%
EY 1.73 1.44 1.93 1.83 1.38 1.17 1.58 1.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.36 2.12 4.33 4.51 3.07 3.15 -4.23%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 06/10/11 07/10/10 08/10/09 09/10/08 09/10/07 05/10/06 07/10/05 -
Price 11.78 11.76 12.22 10.10 11.50 8.30 7.95 -
P/RPS 10.98 12.99 8.14 7.25 10.14 9.10 9.12 3.14%
P/EPS 57.52 69.79 51.13 52.99 73.58 85.48 59.82 -0.65%
EY 1.74 1.43 1.96 1.89 1.36 1.17 1.67 0.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.36 2.09 4.20 4.59 3.07 2.98 -3.47%

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