[LPI] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 57.89%
YoY- 14.38%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 377,253 210,907 638,728 521,598 329,870 185,562 551,624 -22.39%
PBT 72,231 42,237 141,564 97,047 61,668 37,360 121,766 -29.42%
Tax -14,011 -6,759 -37,317 -25,490 -16,347 -9,945 -33,996 -44.64%
NP 58,220 35,478 104,247 71,557 45,321 27,415 87,770 -23.96%
-
NP to SH 58,220 35,478 104,247 71,557 45,321 27,415 87,770 -23.96%
-
Tax Rate 19.40% 16.00% 26.36% 26.27% 26.51% 26.62% 27.92% -
Total Cost 319,033 175,429 534,481 450,041 284,549 158,147 463,854 -22.10%
-
Net Worth 741,165 647,139 363,749 330,982 335,116 315,527 370,024 58.96%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 36,137 - 117,023 41,298 41,301 - 151,446 -61.56%
Div Payout % 62.07% - 112.26% 57.71% 91.13% - 172.55% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 741,165 647,139 363,749 330,982 335,116 315,527 370,024 58.96%
NOSH 137,668 137,671 137,674 137,662 137,670 137,694 137,678 -0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 15.43% 16.82% 16.32% 13.72% 13.74% 14.77% 15.91% -
ROE 7.86% 5.48% 28.66% 21.62% 13.52% 8.69% 23.72% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 274.03 153.20 463.94 378.90 239.61 134.76 400.66 -22.39%
EPS 42.29 25.77 75.72 51.98 32.92 19.91 63.75 -23.95%
DPS 26.25 0.00 85.00 30.00 30.00 0.00 110.00 -61.56%
NAPS 5.3837 4.7006 2.6421 2.4043 2.4342 2.2915 2.6876 58.97%
Adjusted Per Share Value based on latest NOSH - 137,649
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 94.70 52.94 160.33 130.93 82.80 46.58 138.47 -22.39%
EPS 14.61 8.91 26.17 17.96 11.38 6.88 22.03 -23.97%
DPS 9.07 0.00 29.37 10.37 10.37 0.00 38.02 -61.56%
NAPS 1.8604 1.6244 0.9131 0.8308 0.8412 0.792 0.9288 58.96%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 11.20 9.00 9.45 10.40 11.80 11.20 12.10 -
P/RPS 4.09 5.87 2.04 2.74 4.92 8.31 3.02 22.43%
P/EPS 26.48 34.92 12.48 20.01 35.84 56.25 18.98 24.88%
EY 3.78 2.86 8.01 5.00 2.79 1.78 5.27 -19.88%
DY 2.34 0.00 8.99 2.88 2.54 0.00 9.09 -59.56%
P/NAPS 2.08 1.91 3.58 4.33 4.85 4.89 4.50 -40.24%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 06/07/09 08/04/09 08/01/09 09/10/08 09/07/08 09/04/08 14/01/08 -
Price 11.50 9.10 9.80 10.10 11.10 11.20 12.50 -
P/RPS 4.20 5.94 2.11 2.67 4.63 8.31 3.12 21.93%
P/EPS 27.19 35.31 12.94 19.43 33.72 56.25 19.61 24.36%
EY 3.68 2.83 7.73 5.15 2.97 1.78 5.10 -19.56%
DY 2.28 0.00 8.67 2.97 2.70 0.00 8.80 -59.39%
P/NAPS 2.14 1.94 3.71 4.20 4.56 4.89 4.65 -40.41%

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