[LPI] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 44.65%
YoY- 25.39%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 256,307 236,281 194,591 206,625 191,728 156,083 125,967 12.55%
PBT 59,062 55,948 47,445 42,584 35,379 29,830 19,962 19.79%
Tax -11,430 -10,832 -11,240 -9,687 -9,143 -8,309 -6,559 9.68%
NP 47,632 45,116 36,205 32,897 26,236 21,521 13,403 23.50%
-
NP to SH 47,632 45,116 36,205 32,897 26,236 21,521 13,403 23.50%
-
Tax Rate 19.35% 19.36% 23.69% 22.75% 25.84% 27.85% 32.86% -
Total Cost 208,675 191,165 158,386 173,728 165,492 134,562 112,564 10.82%
-
Net Worth 1,216,466 1,074,919 1,069,648 803,787 330,950 345,286 372,799 21.76%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,216,466 1,074,919 1,069,648 803,787 330,950 345,286 372,799 21.76%
NOSH 220,314 220,292 214,866 137,644 137,649 137,690 138,032 8.09%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 18.58% 19.09% 18.61% 15.92% 13.68% 13.79% 10.64% -
ROE 3.92% 4.20% 3.38% 4.09% 7.93% 6.23% 3.60% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 116.34 107.26 90.56 150.12 139.29 113.36 91.26 4.12%
EPS 21.62 20.48 16.85 23.90 19.06 15.63 9.71 14.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5215 4.8795 4.9782 5.8396 2.4043 2.5077 2.7008 12.64%
Adjusted Per Share Value based on latest NOSH - 137,644
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 64.34 59.31 48.85 51.87 48.13 39.18 31.62 12.55%
EPS 11.96 11.32 9.09 8.26 6.59 5.40 3.36 23.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0535 2.6982 2.685 2.0176 0.8307 0.8667 0.9358 21.76%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 13.30 11.86 11.74 12.40 10.40 11.30 8.30 -
P/RPS 11.43 11.06 12.96 8.26 7.47 9.97 9.10 3.86%
P/EPS 61.52 57.91 69.67 51.88 54.56 72.30 85.48 -5.32%
EY 1.63 1.73 1.44 1.93 1.83 1.38 1.17 5.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.43 2.36 2.12 4.33 4.51 3.07 -3.95%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 09/10/12 06/10/11 07/10/10 08/10/09 09/10/08 09/10/07 05/10/06 -
Price 13.50 11.78 11.76 12.22 10.10 11.50 8.30 -
P/RPS 11.60 10.98 12.99 8.14 7.25 10.14 9.10 4.12%
P/EPS 62.44 57.52 69.79 51.13 52.99 73.58 85.48 -5.09%
EY 1.60 1.74 1.43 1.96 1.89 1.36 1.17 5.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.41 2.36 2.09 4.20 4.59 3.07 -3.75%

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