[LPI] YoY TTM 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- 0.01%
YoY- 6.78%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 752,244 686,111 590,100 517,716 455,357 415,598 352,196 13.47%
PBT 173,831 152,127 126,375 112,312 103,964 102,278 51,114 22.61%
Tax -41,197 -34,981 -34,323 -32,447 -29,169 -28,982 -11,643 23.43%
NP 132,634 117,146 92,052 79,865 74,795 73,296 39,471 22.37%
-
NP to SH 132,634 117,146 92,052 79,865 74,795 73,296 39,471 22.37%
-
Tax Rate 23.70% 22.99% 27.16% 28.89% 28.06% 28.34% 22.78% -
Total Cost 619,610 568,965 498,048 437,851 380,562 342,302 312,725 12.06%
-
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 70,559 111,839 151,437 151,689 129,415 101,303 29,791 15.44%
Div Payout % 53.20% 95.47% 164.51% 189.93% 173.03% 138.21% 75.48% -
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 17.63% 17.07% 15.60% 15.43% 16.43% 17.64% 11.21% -
ROE 16.06% 15.81% 27.48% 22.54% 19.47% 20.42% 13.00% -
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 546.46 498.40 428.75 375.75 329.83 308.05 286.08 11.38%
EPS 96.35 85.10 66.88 57.97 54.18 54.33 32.06 20.11%
DPS 51.25 81.25 110.00 110.00 95.00 75.09 24.20 13.31%
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 188.82 172.22 148.12 129.95 114.30 104.32 88.41 13.47%
EPS 33.29 29.41 23.11 20.05 18.77 18.40 9.91 22.36%
DPS 17.71 28.07 38.01 38.08 32.49 25.43 7.48 15.44%
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 2.80 2.25 2.75 3.01 2.26 2.24 1.47 11.33%
P/EPS 15.88 13.16 17.64 19.49 13.75 12.70 13.10 3.25%
EY 6.30 7.60 5.67 5.13 7.27 7.87 7.63 -3.14%
DY 3.35 7.25 9.32 9.73 12.75 10.88 5.76 -8.63%
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 2.98 2.31 2.59 3.03 2.32 2.22 1.48 12.36%
P/EPS 16.90 13.51 16.60 19.67 14.12 12.61 13.22 4.17%
EY 5.92 7.40 6.03 5.08 7.08 7.93 7.56 -3.99%
DY 3.15 7.07 9.91 9.65 12.42 10.96 5.71 -9.43%
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