[LPI] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 10.16%
YoY- 25.34%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 740,210 701,008 625,745 547,832 463,274 435,547 355,138 13.01%
PBT 178,692 159,332 131,924 122,180 99,289 115,738 53,093 22.40%
Tax -42,750 -35,525 -35,157 -34,197 -29,095 -32,264 -13,568 21.06%
NP 135,942 123,807 96,767 87,983 70,194 83,474 39,525 22.84%
-
NP to SH 135,942 123,807 96,767 87,983 70,194 83,474 39,525 22.84%
-
Tax Rate 23.92% 22.30% 26.65% 27.99% 29.30% 27.88% 25.56% -
Total Cost 604,268 577,201 528,978 459,849 393,080 352,073 315,613 11.42%
-
Net Worth 1,069,648 803,787 330,950 345,286 372,799 361,407 313,101 22.71%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 70,559 111,839 151,437 151,689 129,415 101,303 29,791 15.44%
Div Payout % 51.90% 90.33% 156.50% 172.41% 184.37% 121.36% 75.37% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,069,648 803,787 330,950 345,286 372,799 361,407 313,101 22.71%
NOSH 214,866 137,644 137,649 137,690 138,032 135,470 123,438 9.67%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 18.37% 17.66% 15.46% 16.06% 15.15% 19.17% 11.13% -
ROE 12.71% 15.40% 29.24% 25.48% 18.83% 23.10% 12.62% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 344.50 509.29 454.59 397.87 335.63 321.51 287.70 3.04%
EPS 63.27 89.95 70.30 63.90 50.85 61.62 32.02 12.01%
DPS 32.84 81.25 110.00 110.00 95.00 74.78 24.13 5.26%
NAPS 4.9782 5.8396 2.4043 2.5077 2.7008 2.6678 2.5365 11.88%
Adjusted Per Share Value based on latest NOSH - 137,690
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 185.80 175.96 157.07 137.51 116.29 109.33 89.14 13.01%
EPS 34.12 31.08 24.29 22.09 17.62 20.95 9.92 22.85%
DPS 17.71 28.07 38.01 38.08 32.49 25.43 7.48 15.44%
NAPS 2.685 2.0176 0.8307 0.8667 0.9358 0.9072 0.7859 22.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 11.74 12.40 10.40 11.30 8.30 8.40 4.36 -
P/RPS 3.41 2.43 2.29 2.84 2.47 2.61 1.52 14.40%
P/EPS 18.56 13.79 14.79 17.68 16.32 13.63 13.62 5.29%
EY 5.39 7.25 6.76 5.65 6.13 7.34 7.34 -5.01%
DY 2.80 6.55 10.58 9.73 11.45 8.90 5.54 -10.74%
P/NAPS 2.36 2.12 4.33 4.51 3.07 3.15 1.72 5.41%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 07/10/10 08/10/09 09/10/08 09/10/07 05/10/06 07/10/05 26/10/04 -
Price 11.76 12.22 10.10 11.50 8.30 7.95 4.52 -
P/RPS 3.41 2.40 2.22 2.89 2.47 2.47 1.57 13.79%
P/EPS 18.59 13.59 14.37 18.00 16.32 12.90 14.12 4.68%
EY 5.38 7.36 6.96 5.56 6.13 7.75 7.08 -4.47%
DY 2.79 6.65 10.89 9.57 11.45 9.41 5.34 -10.25%
P/NAPS 2.36 2.09 4.20 4.59 3.07 2.98 1.78 4.81%

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