[LPI] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 4.31%
YoY- 27.26%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 986,798 834,998 752,244 686,111 590,100 517,716 455,357 13.74%
PBT 200,299 188,686 173,831 152,127 126,375 112,312 103,964 11.53%
Tax -43,941 -45,500 -41,197 -34,981 -34,323 -32,447 -29,169 7.06%
NP 156,358 143,186 132,634 117,146 92,052 79,865 74,795 13.06%
-
NP to SH 156,358 143,186 132,634 117,146 92,052 79,865 74,795 13.06%
-
Tax Rate 21.94% 24.11% 23.70% 22.99% 27.16% 28.89% 28.06% -
Total Cost 830,440 691,812 619,610 568,965 498,048 437,851 380,562 13.87%
-
Net Worth 1,167,144 2,075,734 825,944 741,138 335,025 354,330 384,086 20.33%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 143,229 154,196 70,559 111,839 151,437 151,689 129,415 1.70%
Div Payout % 91.60% 107.69% 53.20% 95.47% 164.51% 189.93% 173.03% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,167,144 2,075,734 825,944 741,138 335,025 354,330 384,086 20.33%
NOSH 220,332 398,383 137,657 137,663 137,632 137,780 138,056 8.09%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 15.84% 17.15% 17.63% 17.07% 15.60% 15.43% 16.43% -
ROE 13.40% 6.90% 16.06% 15.81% 27.48% 22.54% 19.47% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 447.87 209.60 546.46 498.40 428.75 375.75 329.83 5.22%
EPS 70.96 35.94 96.35 85.10 66.88 57.97 54.18 4.59%
DPS 65.00 38.71 51.25 81.25 110.00 110.00 95.00 -6.12%
NAPS 5.2972 5.2104 6.00 5.3837 2.4342 2.5717 2.7821 11.31%
Adjusted Per Share Value based on latest NOSH - 137,663
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 247.70 209.60 188.82 172.22 148.12 129.95 114.30 13.74%
EPS 39.25 35.94 33.29 29.41 23.11 20.05 18.77 13.06%
DPS 35.95 38.71 17.71 28.07 38.01 38.08 32.49 1.69%
NAPS 2.9297 5.2104 2.0732 1.8604 0.841 0.8894 0.9641 20.33%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 13.42 13.78 15.30 11.20 11.80 11.30 7.45 -
P/RPS 3.00 6.57 2.80 2.25 2.75 3.01 2.26 4.82%
P/EPS 18.91 38.34 15.88 13.16 17.64 19.49 13.75 5.44%
EY 5.29 2.61 6.30 7.60 5.67 5.13 7.27 -5.15%
DY 4.84 2.81 3.35 7.25 9.32 9.73 12.75 -14.89%
P/NAPS 2.53 2.64 2.55 2.08 4.85 4.39 2.68 -0.95%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/07/12 07/07/11 08/07/10 06/07/09 09/07/08 04/07/07 06/07/06 -
Price 13.72 13.80 16.28 11.50 11.10 11.40 7.65 -
P/RPS 3.06 6.58 2.98 2.31 2.59 3.03 2.32 4.71%
P/EPS 19.33 38.40 16.90 13.51 16.60 19.67 14.12 5.36%
EY 5.17 2.60 5.92 7.40 6.03 5.08 7.08 -5.10%
DY 4.74 2.80 3.15 7.07 9.91 9.65 12.42 -14.81%
P/NAPS 2.59 2.65 2.71 2.14 4.56 4.43 2.75 -0.99%

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