[LPI] QoQ Cumulative Quarter 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- 56.5%
YoY- 27.33%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 366,736 192,867 698,462 583,878 377,253 210,907 638,728 -30.98%
PBT 84,727 48,831 161,335 114,815 72,231 42,237 141,564 -29.04%
Tax -19,961 -10,509 -35,247 -23,698 -14,011 -6,759 -37,317 -34.18%
NP 64,766 38,322 126,088 91,117 58,220 35,478 104,247 -27.25%
-
NP to SH 64,766 38,322 126,088 91,117 58,220 35,478 104,247 -27.25%
-
Tax Rate 23.56% 21.52% 21.85% 20.64% 19.40% 16.00% 26.36% -
Total Cost 301,970 154,545 572,374 492,761 319,033 175,429 534,481 -31.72%
-
Net Worth 825,921 825,905 900,650 803,877 741,165 647,139 363,749 73.01%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 13,765 - 92,924 36,135 36,137 - 117,023 -76.08%
Div Payout % 21.25% - 73.70% 39.66% 62.07% - 112.26% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 825,921 825,905 900,650 803,877 741,165 647,139 363,749 73.01%
NOSH 137,653 137,650 137,665 137,659 137,668 137,671 137,674 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.66% 19.87% 18.05% 15.61% 15.43% 16.82% 16.32% -
ROE 7.84% 4.64% 14.00% 11.33% 7.86% 5.48% 28.66% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 266.42 140.11 507.36 424.15 274.03 153.20 463.94 -30.98%
EPS 30.18 17.86 58.75 66.19 42.29 25.77 75.72 -45.93%
DPS 10.00 0.00 67.50 26.25 26.25 0.00 85.00 -76.08%
NAPS 6.00 6.00 6.5423 5.8396 5.3837 4.7006 2.6421 73.02%
Adjusted Per Share Value based on latest NOSH - 137,644
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 92.06 48.41 175.32 146.56 94.70 52.94 160.33 -30.98%
EPS 16.26 9.62 31.65 22.87 14.61 8.91 26.17 -27.25%
DPS 3.46 0.00 23.33 9.07 9.07 0.00 29.37 -76.06%
NAPS 2.0732 2.0731 2.2608 2.0179 1.8604 1.6244 0.9131 73.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 15.30 13.72 13.70 12.40 11.20 9.00 9.45 -
P/RPS 5.74 9.79 2.70 2.92 4.09 5.87 2.04 99.68%
P/EPS 32.52 49.28 14.96 18.73 26.48 34.92 12.48 89.69%
EY 3.08 2.03 6.69 5.34 3.78 2.86 8.01 -47.21%
DY 0.65 0.00 4.93 2.12 2.34 0.00 8.99 -82.72%
P/NAPS 2.55 2.29 2.09 2.12 2.08 1.91 3.58 -20.29%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 08/07/10 08/04/10 07/01/10 08/10/09 06/07/09 08/04/09 08/01/09 -
Price 16.28 13.80 14.14 12.22 11.50 9.10 9.80 -
P/RPS 6.11 9.85 2.79 2.88 4.20 5.94 2.11 103.55%
P/EPS 34.60 49.57 15.44 18.46 27.19 35.31 12.94 92.99%
EY 2.89 2.02 6.48 5.42 3.68 2.83 7.73 -48.19%
DY 0.61 0.00 4.77 2.15 2.28 0.00 8.67 -83.03%
P/NAPS 2.71 2.30 2.16 2.09 2.14 1.94 3.71 -18.93%

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