[LPI] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2.87%
YoY- 13.22%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,069,101 986,798 834,998 752,244 686,111 590,100 517,716 12.83%
PBT 235,282 200,299 188,686 173,831 152,127 126,375 112,312 13.10%
Tax -51,574 -43,941 -45,500 -41,197 -34,981 -34,323 -32,447 8.02%
NP 183,708 156,358 143,186 132,634 117,146 92,052 79,865 14.87%
-
NP to SH 183,708 156,358 143,186 132,634 117,146 92,052 79,865 14.87%
-
Tax Rate 21.92% 21.94% 24.11% 23.70% 22.99% 27.16% 28.89% -
Total Cost 885,393 830,440 691,812 619,610 568,965 498,048 437,851 12.44%
-
Net Worth 1,391,487 1,167,144 2,075,734 825,944 741,138 335,025 354,330 25.58%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 149,806 143,229 154,196 70,559 111,839 151,437 151,689 -0.20%
Div Payout % 81.55% 91.60% 107.69% 53.20% 95.47% 164.51% 189.93% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,391,487 1,167,144 2,075,734 825,944 741,138 335,025 354,330 25.58%
NOSH 220,335 220,332 398,383 137,657 137,663 137,632 137,780 8.13%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 17.18% 15.84% 17.15% 17.63% 17.07% 15.60% 15.43% -
ROE 13.20% 13.40% 6.90% 16.06% 15.81% 27.48% 22.54% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 485.21 447.87 209.60 546.46 498.40 428.75 375.75 4.34%
EPS 83.38 70.96 35.94 96.35 85.10 66.88 57.97 6.23%
DPS 68.00 65.00 38.71 51.25 81.25 110.00 110.00 -7.69%
NAPS 6.3153 5.2972 5.2104 6.00 5.3837 2.4342 2.5717 16.13%
Adjusted Per Share Value based on latest NOSH - 137,657
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 268.36 247.70 209.60 188.82 172.22 148.12 129.95 12.83%
EPS 46.11 39.25 35.94 33.29 29.41 23.11 20.05 14.87%
DPS 37.60 35.95 38.71 17.71 28.07 38.01 38.08 -0.21%
NAPS 3.4928 2.9297 5.2104 2.0732 1.8604 0.841 0.8894 25.58%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 15.20 13.42 13.78 15.30 11.20 11.80 11.30 -
P/RPS 3.13 3.00 6.57 2.80 2.25 2.75 3.01 0.65%
P/EPS 18.23 18.91 38.34 15.88 13.16 17.64 19.49 -1.10%
EY 5.49 5.29 2.61 6.30 7.60 5.67 5.13 1.13%
DY 4.47 4.84 2.81 3.35 7.25 9.32 9.73 -12.14%
P/NAPS 2.41 2.53 2.64 2.55 2.08 4.85 4.39 -9.50%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 08/07/13 09/07/12 07/07/11 08/07/10 06/07/09 09/07/08 04/07/07 -
Price 15.64 13.72 13.80 16.28 11.50 11.10 11.40 -
P/RPS 3.22 3.06 6.58 2.98 2.31 2.59 3.03 1.01%
P/EPS 18.76 19.33 38.40 16.90 13.51 16.60 19.67 -0.78%
EY 5.33 5.17 2.60 5.92 7.40 6.03 5.08 0.80%
DY 4.35 4.74 2.80 3.15 7.07 9.91 9.65 -12.42%
P/NAPS 2.48 2.59 2.65 2.71 2.14 4.56 4.43 -9.20%

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