[LPI] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -71.99%
YoY- 0.79%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 902,729 663,406 427,301 213,328 751,726 561,327 366,736 82.00%
PBT 200,053 148,054 92,106 50,135 181,307 132,172 84,727 77.03%
Tax -45,559 -32,894 -22,062 -11,509 -43,399 -31,201 -19,961 73.09%
NP 154,494 115,160 70,044 38,626 137,908 100,971 64,766 78.24%
-
NP to SH 154,494 115,160 70,044 38,626 137,908 100,971 64,766 78.24%
-
Tax Rate 22.77% 22.22% 23.95% 22.96% 23.94% 23.61% 23.56% -
Total Cost 748,235 548,246 357,257 174,702 613,818 460,356 301,970 82.80%
-
Net Worth 1,181,516 1,074,834 1,147,664 1,104,342 1,138,048 1,068,794 825,921 26.87%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 165,222 55,068 55,066 - 118,830 21,469 13,765 421.86%
Div Payout % 106.94% 47.82% 78.62% - 86.17% 21.26% 21.25% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,181,516 1,074,834 1,147,664 1,104,342 1,138,048 1,068,794 825,921 26.87%
NOSH 220,296 220,275 398,383 220,216 216,055 214,694 137,653 36.70%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.11% 17.36% 16.39% 18.11% 18.35% 17.99% 17.66% -
ROE 13.08% 10.71% 6.10% 3.50% 12.12% 9.45% 7.84% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 409.78 301.17 193.99 96.87 347.93 261.45 266.42 33.14%
EPS 70.13 52.28 31.80 17.54 63.83 47.03 30.18 75.16%
DPS 75.00 25.00 25.00 0.00 55.00 10.00 10.00 281.75%
NAPS 5.3633 4.8795 5.2104 5.0148 5.2674 4.9782 6.00 -7.18%
Adjusted Per Share Value based on latest NOSH - 220,216
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 226.60 166.52 193.99 53.55 188.69 140.90 92.06 82.00%
EPS 38.78 28.91 31.80 9.70 34.62 25.35 16.26 78.22%
DPS 41.47 13.82 25.00 0.00 29.83 5.39 3.46 421.36%
NAPS 2.9658 2.698 5.2104 2.7721 2.8567 2.6828 2.0732 26.87%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 13.52 11.86 13.78 13.72 13.18 11.74 15.30 -
P/RPS 3.30 3.94 7.11 14.16 3.79 4.49 5.74 -30.78%
P/EPS 19.28 22.69 43.33 78.22 20.65 24.96 32.52 -29.35%
EY 5.19 4.41 2.31 1.28 4.84 4.01 3.08 41.47%
DY 5.55 2.11 1.81 0.00 4.17 0.85 0.65 316.12%
P/NAPS 2.52 2.43 2.64 2.74 2.50 2.36 2.55 -0.78%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 09/01/12 06/10/11 07/07/11 07/04/11 11/01/11 07/10/10 08/07/10 -
Price 13.84 11.78 13.80 13.76 13.90 11.76 16.28 -
P/RPS 3.38 3.91 7.12 14.20 4.00 4.50 6.11 -32.53%
P/EPS 19.73 22.53 43.40 78.45 21.78 25.01 34.60 -31.16%
EY 5.07 4.44 2.30 1.27 4.59 4.00 2.89 45.30%
DY 5.42 2.12 1.81 0.00 3.96 0.85 0.61 327.28%
P/NAPS 2.58 2.41 2.65 2.74 2.64 2.36 2.71 -3.21%

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