[LPI] QoQ Annualized Quarter 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- 1.63%
YoY- 18.7%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 659,740 742,248 551,624 596,636 582,788 614,436 473,490 24.77%
PBT 123,336 149,440 121,766 115,852 114,118 141,392 110,482 7.62%
Tax -32,694 -39,780 -33,996 -32,438 -32,040 -38,080 -32,354 0.70%
NP 90,642 109,660 87,770 83,413 82,078 103,312 78,128 10.42%
-
NP to SH 90,642 109,660 87,770 83,413 82,078 103,312 78,128 10.42%
-
Tax Rate 26.51% 26.62% 27.92% 28.00% 28.08% 26.93% 29.28% -
Total Cost 569,098 632,588 463,854 513,222 500,710 511,124 395,362 27.51%
-
Net Worth 335,116 315,527 370,024 345,250 354,279 341,489 396,240 -10.57%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 82,602 - 151,446 55,070 82,656 - 144,834 -31.25%
Div Payout % 91.13% - 172.55% 66.02% 100.70% - 185.38% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 335,116 315,527 370,024 345,250 354,279 341,489 396,240 -10.57%
NOSH 137,670 137,694 137,678 137,676 137,760 137,970 137,937 -0.12%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.74% 14.77% 15.91% 13.98% 14.08% 16.81% 16.50% -
ROE 27.05% 34.75% 23.72% 24.16% 23.17% 30.25% 19.72% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 479.22 539.05 400.66 433.36 423.04 445.34 343.26 24.93%
EPS 65.84 79.64 63.75 60.59 59.58 74.88 56.64 10.56%
DPS 60.00 0.00 110.00 40.00 60.00 0.00 105.00 -31.16%
NAPS 2.4342 2.2915 2.6876 2.5077 2.5717 2.4751 2.8726 -10.46%
Adjusted Per Share Value based on latest NOSH - 137,690
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 165.60 186.32 138.47 149.76 146.29 154.23 118.85 24.77%
EPS 22.75 27.53 22.03 20.94 20.60 25.93 19.61 10.41%
DPS 20.73 0.00 38.02 13.82 20.75 0.00 36.36 -31.26%
NAPS 0.8412 0.792 0.9288 0.8666 0.8893 0.8572 0.9946 -10.57%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 11.80 11.20 12.10 11.30 11.30 9.85 9.35 -
P/RPS 2.46 2.08 3.02 2.61 2.67 2.21 2.72 -6.48%
P/EPS 17.92 14.06 18.98 18.65 18.97 13.15 16.51 5.62%
EY 5.58 7.11 5.27 5.36 5.27 7.60 6.06 -5.35%
DY 5.08 0.00 9.09 3.54 5.31 0.00 11.23 -41.10%
P/NAPS 4.85 4.89 4.50 4.51 4.39 3.98 3.25 30.62%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 09/07/08 09/04/08 14/01/08 09/10/07 04/07/07 05/04/07 03/01/07 -
Price 11.10 11.20 12.50 11.50 11.40 10.20 9.50 -
P/RPS 2.32 2.08 3.12 2.65 2.69 2.29 2.77 -11.15%
P/EPS 16.86 14.06 19.61 18.98 19.13 13.62 16.77 0.35%
EY 5.93 7.11 5.10 5.27 5.23 7.34 5.96 -0.33%
DY 5.41 0.00 8.80 3.48 5.26 0.00 11.05 -37.90%
P/NAPS 4.56 4.89 4.65 4.59 4.43 4.12 3.31 23.83%

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