[LPI] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 2.26%
YoY- 14.8%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,051,732 935,658 772,423 744,721 664,073 583,577 488,192 13.63%
PBT 227,306 187,739 182,611 167,929 146,441 123,778 112,177 12.47%
Tax -49,746 -40,394 -44,399 -38,997 -34,131 -34,421 -32,323 7.44%
NP 177,560 147,345 138,212 128,932 112,310 89,357 79,854 14.23%
-
NP to SH 177,560 147,345 138,212 128,932 112,310 89,357 79,854 14.23%
-
Tax Rate 21.89% 21.52% 24.31% 23.22% 23.31% 27.81% 28.81% -
Total Cost 874,172 788,313 634,211 615,789 551,763 494,220 408,338 13.51%
-
Net Worth 1,305,009 1,117,863 1,104,342 825,905 647,139 315,527 341,489 25.01%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 143,196 165,259 112,881 92,930 116,992 151,481 144,868 -0.19%
Div Payout % 80.65% 112.16% 81.67% 72.08% 104.17% 169.52% 181.42% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,305,009 1,117,863 1,104,342 825,905 647,139 315,527 341,489 25.01%
NOSH 220,366 220,272 220,216 137,650 137,671 137,694 137,970 8.10%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 16.88% 15.75% 17.89% 17.31% 16.91% 15.31% 16.36% -
ROE 13.61% 13.18% 12.52% 15.61% 17.35% 28.32% 23.38% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 477.27 424.77 350.76 541.02 482.36 423.82 353.84 5.10%
EPS 80.57 66.89 62.76 93.67 81.58 64.90 57.88 5.66%
DPS 65.00 75.03 51.26 67.50 85.00 110.00 105.00 -7.67%
NAPS 5.922 5.0749 5.0148 6.00 4.7006 2.2915 2.4751 15.63%
Adjusted Per Share Value based on latest NOSH - 137,650
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 264.00 234.86 193.89 186.94 166.69 146.49 122.54 13.63%
EPS 44.57 36.99 34.69 32.36 28.19 22.43 20.04 14.23%
DPS 35.94 41.48 28.33 23.33 29.37 38.02 36.36 -0.19%
NAPS 3.2758 2.806 2.7721 2.0731 1.6244 0.792 0.8572 25.01%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 13.60 13.96 13.72 13.72 9.00 11.20 9.85 -
P/RPS 2.85 3.29 3.91 2.54 1.87 2.64 2.78 0.41%
P/EPS 16.88 20.87 21.86 14.65 11.03 17.26 17.02 -0.13%
EY 5.92 4.79 4.57 6.83 9.06 5.79 5.88 0.11%
DY 4.78 5.37 3.74 4.92 9.44 9.82 10.66 -12.50%
P/NAPS 2.30 2.75 2.74 2.29 1.91 4.89 3.98 -8.72%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 08/04/13 09/04/12 07/04/11 08/04/10 08/04/09 09/04/08 05/04/07 -
Price 13.54 13.98 13.76 13.80 9.10 11.20 10.20 -
P/RPS 2.84 3.29 3.92 2.55 1.89 2.64 2.88 -0.23%
P/EPS 16.80 20.90 21.92 14.73 11.15 17.26 17.62 -0.79%
EY 5.95 4.78 4.56 6.79 8.96 5.79 5.67 0.80%
DY 4.80 5.37 3.73 4.89 9.34 9.82 10.29 -11.92%
P/NAPS 2.29 2.75 2.74 2.30 1.94 4.89 4.12 -9.31%

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