[LPI] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 3.6%
YoY- 7.96%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,147,446 1,069,101 986,798 834,998 752,244 686,111 590,100 11.71%
PBT 274,428 235,282 200,299 188,686 173,831 152,127 126,375 13.78%
Tax -59,917 -51,574 -43,941 -45,500 -41,197 -34,981 -34,323 9.72%
NP 214,511 183,708 156,358 143,186 132,634 117,146 92,052 15.13%
-
NP to SH 214,511 183,708 156,358 143,186 132,634 117,146 92,052 15.13%
-
Tax Rate 21.83% 21.92% 21.94% 24.11% 23.70% 22.99% 27.16% -
Total Cost 932,935 885,393 830,440 691,812 619,610 568,965 498,048 11.02%
-
Net Worth 1,600,689 1,391,487 1,167,144 2,075,734 825,944 741,138 335,025 29.76%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 158,582 149,806 143,229 154,196 70,559 111,839 151,437 0.77%
Div Payout % 73.93% 81.55% 91.60% 107.69% 53.20% 95.47% 164.51% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,600,689 1,391,487 1,167,144 2,075,734 825,944 741,138 335,025 29.76%
NOSH 220,322 220,335 220,332 398,383 137,657 137,663 137,632 8.15%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 18.69% 17.18% 15.84% 17.15% 17.63% 17.07% 15.60% -
ROE 13.40% 13.20% 13.40% 6.90% 16.06% 15.81% 27.48% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 520.80 485.21 447.87 209.60 546.46 498.40 428.75 3.29%
EPS 97.36 83.38 70.96 35.94 96.35 85.10 66.88 6.45%
DPS 72.00 68.00 65.00 38.71 51.25 81.25 110.00 -6.81%
NAPS 7.2652 6.3153 5.2972 5.2104 6.00 5.3837 2.4342 19.98%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 288.03 268.36 247.70 209.60 188.82 172.22 148.12 11.71%
EPS 53.85 46.11 39.25 35.94 33.29 29.41 23.11 15.13%
DPS 39.81 37.60 35.95 38.71 17.71 28.07 38.01 0.77%
NAPS 4.018 3.4928 2.9297 5.2104 2.0732 1.8604 0.841 29.76%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 16.90 15.20 13.42 13.78 15.30 11.20 11.80 -
P/RPS 3.24 3.13 3.00 6.57 2.80 2.25 2.75 2.76%
P/EPS 17.36 18.23 18.91 38.34 15.88 13.16 17.64 -0.26%
EY 5.76 5.49 5.29 2.61 6.30 7.60 5.67 0.26%
DY 4.26 4.47 4.84 2.81 3.35 7.25 9.32 -12.22%
P/NAPS 2.33 2.41 2.53 2.64 2.55 2.08 4.85 -11.49%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/07/14 08/07/13 09/07/12 07/07/11 08/07/10 06/07/09 09/07/08 -
Price 17.58 15.64 13.72 13.80 16.28 11.50 11.10 -
P/RPS 3.38 3.22 3.06 6.58 2.98 2.31 2.59 4.53%
P/EPS 18.06 18.76 19.33 38.40 16.90 13.51 16.60 1.41%
EY 5.54 5.33 5.17 2.60 5.92 7.40 6.03 -1.40%
DY 4.10 4.35 4.74 2.80 3.15 7.07 9.91 -13.67%
P/NAPS 2.42 2.48 2.59 2.65 2.71 2.14 4.56 -10.01%

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