[LPI] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 9.61%
YoY- 14.05%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,022,180 984,244 902,729 884,541 854,602 853,312 751,726 22.76%
PBT 184,704 151,284 200,053 197,405 184,212 200,540 181,307 1.24%
Tax -40,888 -25,376 -45,559 -43,858 -44,124 -46,036 -43,399 -3.89%
NP 143,816 125,908 154,494 153,546 140,088 154,504 137,908 2.83%
-
NP to SH 143,816 125,908 154,494 153,546 140,088 154,504 137,908 2.83%
-
Tax Rate 22.14% 16.77% 22.77% 22.22% 23.95% 22.96% 23.94% -
Total Cost 878,364 858,336 748,235 730,994 714,514 698,808 613,818 27.01%
-
Net Worth 1,167,006 1,117,863 1,181,516 1,074,834 1,147,664 1,104,342 1,138,048 1.69%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 66,091 - 165,222 73,425 110,132 - 118,830 -32.39%
Div Payout % 45.96% - 106.94% 47.82% 78.62% - 86.17% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,167,006 1,117,863 1,181,516 1,074,834 1,147,664 1,104,342 1,138,048 1.69%
NOSH 220,306 220,272 220,296 220,275 398,383 220,216 216,055 1.30%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 14.07% 12.79% 17.11% 17.36% 16.39% 18.11% 18.35% -
ROE 12.32% 11.26% 13.08% 14.29% 12.21% 13.99% 12.12% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 463.98 446.83 409.78 401.56 387.99 387.49 347.93 21.17%
EPS 65.28 57.16 70.13 69.71 63.60 70.16 63.83 1.51%
DPS 30.00 0.00 75.00 33.33 50.00 0.00 55.00 -33.26%
NAPS 5.2972 5.0749 5.3633 4.8795 5.2104 5.0148 5.2674 0.37%
Adjusted Per Share Value based on latest NOSH - 220,292
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 256.58 247.06 226.60 222.03 387.99 214.19 188.69 22.76%
EPS 36.10 31.60 38.78 38.54 63.60 38.78 34.62 2.83%
DPS 16.59 0.00 41.47 18.43 50.00 0.00 29.83 -32.39%
NAPS 2.9294 2.806 2.9658 2.698 5.2104 2.7721 2.8567 1.69%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 13.42 13.96 13.52 11.86 13.78 13.72 13.18 -
P/RPS 2.89 3.12 3.30 2.95 3.55 3.54 3.79 -16.54%
P/EPS 20.56 24.42 19.28 17.01 21.67 19.56 20.65 -0.29%
EY 4.86 4.09 5.19 5.88 4.62 5.11 4.84 0.27%
DY 2.24 0.00 5.55 2.81 3.63 0.00 4.17 -33.94%
P/NAPS 2.53 2.75 2.52 2.43 2.64 2.74 2.50 0.79%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/07/12 09/04/12 09/01/12 06/10/11 07/07/11 07/04/11 11/01/11 -
Price 13.72 13.98 13.84 11.78 13.80 13.76 13.90 -
P/RPS 2.96 3.13 3.38 2.93 3.56 3.55 4.00 -18.20%
P/EPS 21.02 24.46 19.73 16.90 21.70 19.61 21.78 -2.34%
EY 4.76 4.09 5.07 5.92 4.61 5.10 4.59 2.45%
DY 2.19 0.00 5.42 2.83 3.62 0.00 3.96 -32.64%
P/NAPS 2.59 2.75 2.58 2.41 2.65 2.74 2.64 -1.26%

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