[LPI] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 4.31%
YoY- 27.26%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 744,721 762,761 701,008 686,111 664,073 638,728 625,745 12.31%
PBT 167,929 161,335 159,332 152,127 146,441 141,564 131,924 17.47%
Tax -38,997 -35,247 -35,525 -34,981 -34,131 -37,317 -35,157 7.16%
NP 128,932 126,088 123,807 117,146 112,310 104,247 96,767 21.10%
-
NP to SH 128,932 126,088 123,807 117,146 112,310 104,247 96,767 21.10%
-
Tax Rate 23.22% 21.85% 22.30% 22.99% 23.31% 26.36% 26.65% -
Total Cost 615,789 636,673 577,201 568,965 551,763 534,481 528,978 10.67%
-
Net Worth 825,905 826,086 803,787 741,138 647,139 363,664 330,950 84.08%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 92,930 92,930 111,839 111,839 116,992 116,992 151,437 -27.80%
Div Payout % 72.08% 73.70% 90.33% 95.47% 104.17% 112.23% 156.50% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 825,905 826,086 803,787 741,138 647,139 363,664 330,950 84.08%
NOSH 137,650 137,681 137,644 137,663 137,671 137,642 137,649 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 17.31% 16.53% 17.66% 17.07% 16.91% 16.32% 15.46% -
ROE 15.61% 15.26% 15.40% 15.81% 17.35% 28.67% 29.24% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 541.02 554.01 509.29 498.40 482.36 464.05 454.59 12.31%
EPS 93.67 91.58 89.95 85.10 81.58 75.74 70.30 21.10%
DPS 67.50 67.50 81.25 81.25 85.00 85.00 110.00 -27.80%
NAPS 6.00 6.00 5.8396 5.3837 4.7006 2.6421 2.4043 84.08%
Adjusted Per Share Value based on latest NOSH - 137,663
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 186.94 191.46 175.96 172.22 166.69 160.33 157.07 12.31%
EPS 32.36 31.65 31.08 29.41 28.19 26.17 24.29 21.09%
DPS 23.33 23.33 28.07 28.07 29.37 29.37 38.01 -27.79%
NAPS 2.0731 2.0736 2.0176 1.8604 1.6244 0.9129 0.8307 84.08%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 13.72 13.70 12.40 11.20 9.00 9.45 10.40 -
P/RPS 2.54 2.47 2.43 2.25 1.87 2.04 2.29 7.15%
P/EPS 14.65 14.96 13.79 13.16 11.03 12.48 14.79 -0.63%
EY 6.83 6.68 7.25 7.60 9.06 8.01 6.76 0.68%
DY 4.92 4.93 6.55 7.25 9.44 8.99 10.58 -40.00%
P/NAPS 2.29 2.28 2.12 2.08 1.91 3.58 4.33 -34.62%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 08/04/10 07/01/10 08/10/09 06/07/09 08/04/09 08/01/09 09/10/08 -
Price 13.80 14.14 12.22 11.50 9.10 9.80 10.10 -
P/RPS 2.55 2.55 2.40 2.31 1.89 2.11 2.22 9.68%
P/EPS 14.73 15.44 13.59 13.51 11.15 12.94 14.37 1.66%
EY 6.79 6.48 7.36 7.40 8.96 7.73 6.96 -1.63%
DY 4.89 4.77 6.65 7.07 9.34 8.67 10.89 -41.38%
P/NAPS 2.30 2.36 2.09 2.14 1.94 3.71 4.20 -33.08%

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