[LPI] QoQ Cumulative 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- 64.41%
YoY- 14.05%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 511,090 246,061 902,729 663,406 427,301 213,328 751,726 -22.69%
PBT 92,352 37,821 200,053 148,054 92,106 50,135 181,307 -36.24%
Tax -20,444 -6,344 -45,559 -32,894 -22,062 -11,509 -43,399 -39.48%
NP 71,908 31,477 154,494 115,160 70,044 38,626 137,908 -35.24%
-
NP to SH 71,908 31,477 154,494 115,160 70,044 38,626 137,908 -35.24%
-
Tax Rate 22.14% 16.77% 22.77% 22.22% 23.95% 22.96% 23.94% -
Total Cost 439,182 214,584 748,235 548,246 357,257 174,702 613,818 -20.02%
-
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 33,045 - 165,222 55,068 55,066 - 118,830 -57.42%
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 6.16% 2.82% 13.08% 10.71% 6.10% 3.50% 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 231.99 111.71 409.78 301.17 193.99 96.87 347.93 -23.69%
EPS 32.64 14.29 70.13 52.28 31.80 17.54 63.83 -36.07%
DPS 15.00 0.00 75.00 25.00 25.00 0.00 55.00 -57.97%
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 128.29 61.76 226.60 166.52 193.99 53.55 188.69 -22.69%
EPS 18.05 7.90 38.78 28.91 31.80 9.70 34.62 -35.24%
DPS 8.30 0.00 41.47 13.82 25.00 0.00 29.83 -57.41%
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 5.78 12.50 3.30 3.94 7.11 14.16 3.79 32.52%
P/EPS 41.12 97.69 19.28 22.69 43.33 78.22 20.65 58.34%
EY 2.43 1.02 5.19 4.41 2.31 1.28 4.84 -36.85%
DY 1.12 0.00 5.55 2.11 1.81 0.00 4.17 -58.40%
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 5.91 12.51 3.38 3.91 7.12 14.20 4.00 29.75%
P/EPS 42.03 97.83 19.73 22.53 43.40 78.45 21.78 55.06%
EY 2.38 1.02 5.07 4.44 2.30 1.27 4.59 -35.48%
DY 1.09 0.00 5.42 2.12 1.81 0.00 3.96 -57.71%
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