[LPI] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -69.61%
YoY- 8.02%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 751,726 561,327 366,736 192,867 698,462 583,878 377,253 58.15%
PBT 181,307 132,172 84,727 48,831 161,335 114,815 72,231 84.38%
Tax -43,399 -31,201 -19,961 -10,509 -35,247 -23,698 -14,011 112.05%
NP 137,908 100,971 64,766 38,322 126,088 91,117 58,220 77.41%
-
NP to SH 137,908 100,971 64,766 38,322 126,088 91,117 58,220 77.41%
-
Tax Rate 23.94% 23.61% 23.56% 21.52% 21.85% 20.64% 19.40% -
Total Cost 613,818 460,356 301,970 154,545 572,374 492,761 319,033 54.50%
-
Net Worth 1,138,048 1,068,794 825,921 825,905 900,650 803,877 741,165 32.99%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 118,830 21,469 13,765 - 92,924 36,135 36,137 120.65%
Div Payout % 86.17% 21.26% 21.25% - 73.70% 39.66% 62.07% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,138,048 1,068,794 825,921 825,905 900,650 803,877 741,165 32.99%
NOSH 216,055 214,694 137,653 137,650 137,665 137,659 137,668 34.93%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 18.35% 17.99% 17.66% 19.87% 18.05% 15.61% 15.43% -
ROE 12.12% 9.45% 7.84% 4.64% 14.00% 11.33% 7.86% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 347.93 261.45 266.42 140.11 507.36 424.15 274.03 17.20%
EPS 63.83 47.03 30.18 17.86 58.75 66.19 42.29 31.48%
DPS 55.00 10.00 10.00 0.00 67.50 26.25 26.25 63.51%
NAPS 5.2674 4.9782 6.00 6.00 6.5423 5.8396 5.3837 -1.44%
Adjusted Per Share Value based on latest NOSH - 137,650
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 188.69 140.90 92.06 48.41 175.32 146.56 94.70 58.14%
EPS 34.62 25.35 16.26 9.62 31.65 22.87 14.61 77.46%
DPS 29.83 5.39 3.46 0.00 23.33 9.07 9.07 120.67%
NAPS 2.8567 2.6828 2.0732 2.0731 2.2608 2.0179 1.8604 32.99%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 13.18 11.74 15.30 13.72 13.70 12.40 11.20 -
P/RPS 3.79 4.49 5.74 9.79 2.70 2.92 4.09 -4.93%
P/EPS 20.65 24.96 32.52 49.28 14.96 18.73 26.48 -15.23%
EY 4.84 4.01 3.08 2.03 6.69 5.34 3.78 17.86%
DY 4.17 0.85 0.65 0.00 4.93 2.12 2.34 46.83%
P/NAPS 2.50 2.36 2.55 2.29 2.09 2.12 2.08 13.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 11/01/11 07/10/10 08/07/10 08/04/10 07/01/10 08/10/09 06/07/09 -
Price 13.90 11.76 16.28 13.80 14.14 12.22 11.50 -
P/RPS 4.00 4.50 6.11 9.85 2.79 2.88 4.20 -3.19%
P/EPS 21.78 25.01 34.60 49.57 15.44 18.46 27.19 -13.71%
EY 4.59 4.00 2.89 2.02 6.48 5.42 3.68 15.82%
DY 3.96 0.85 0.61 0.00 4.77 2.15 2.28 44.34%
P/NAPS 2.64 2.36 2.71 2.30 2.16 2.09 2.14 14.98%

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