[LPI] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 5.69%
YoY- 27.94%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,006,720 854,431 740,210 701,008 625,745 547,832 463,274 13.79%
PBT 203,413 197,189 178,692 159,332 131,924 122,180 99,289 12.68%
Tax -44,539 -45,092 -42,750 -35,525 -35,157 -34,197 -29,095 7.34%
NP 158,874 152,097 135,942 123,807 96,767 87,983 70,194 14.57%
-
NP to SH 158,874 152,097 135,942 123,807 96,767 87,983 70,194 14.57%
-
Tax Rate 21.90% 22.87% 23.92% 22.30% 26.65% 27.99% 29.30% -
Total Cost 847,846 702,334 604,268 577,201 528,978 459,849 393,080 13.65%
-
Net Worth 1,216,466 1,074,919 1,069,648 803,787 330,950 345,286 372,799 21.76%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 143,229 154,196 70,559 111,839 151,437 151,689 129,415 1.70%
Div Payout % 90.15% 101.38% 51.90% 90.33% 156.50% 172.41% 184.37% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,216,466 1,074,919 1,069,648 803,787 330,950 345,286 372,799 21.76%
NOSH 220,314 220,292 214,866 137,644 137,649 137,690 138,032 8.09%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 15.78% 17.80% 18.37% 17.66% 15.46% 16.06% 15.15% -
ROE 13.06% 14.15% 12.71% 15.40% 29.24% 25.48% 18.83% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 456.95 387.86 344.50 509.29 454.59 397.87 335.63 5.27%
EPS 72.11 69.04 63.27 89.95 70.30 63.90 50.85 5.98%
DPS 65.00 70.00 32.84 81.25 110.00 110.00 95.00 -6.12%
NAPS 5.5215 4.8795 4.9782 5.8396 2.4043 2.5077 2.7008 12.64%
Adjusted Per Share Value based on latest NOSH - 137,644
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 252.70 214.47 185.80 175.96 157.07 137.51 116.29 13.79%
EPS 39.88 38.18 34.12 31.08 24.29 22.09 17.62 14.57%
DPS 35.95 38.71 17.71 28.07 38.01 38.08 32.49 1.69%
NAPS 3.0535 2.6982 2.685 2.0176 0.8307 0.8667 0.9358 21.76%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 13.30 11.86 11.74 12.40 10.40 11.30 8.30 -
P/RPS 2.91 3.06 3.41 2.43 2.29 2.84 2.47 2.76%
P/EPS 18.44 17.18 18.56 13.79 14.79 17.68 16.32 2.05%
EY 5.42 5.82 5.39 7.25 6.76 5.65 6.13 -2.02%
DY 4.89 5.90 2.80 6.55 10.58 9.73 11.45 -13.20%
P/NAPS 2.41 2.43 2.36 2.12 4.33 4.51 3.07 -3.95%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 09/10/12 06/10/11 07/10/10 08/10/09 09/10/08 09/10/07 05/10/06 -
Price 13.50 11.78 11.76 12.22 10.10 11.50 8.30 -
P/RPS 2.95 3.04 3.41 2.40 2.22 2.89 2.47 3.00%
P/EPS 18.72 17.06 18.59 13.59 14.37 18.00 16.32 2.31%
EY 5.34 5.86 5.38 7.36 6.96 5.56 6.13 -2.27%
DY 4.81 5.94 2.79 6.65 10.89 9.57 11.45 -13.44%
P/NAPS 2.44 2.41 2.36 2.09 4.20 4.59 3.07 -3.75%

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