[LPI] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 10.16%
YoY- 25.34%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 590,100 583,577 551,624 547,832 517,716 488,192 473,490 15.82%
PBT 126,375 123,778 121,766 122,180 112,312 112,177 110,482 9.38%
Tax -34,323 -34,421 -33,996 -34,197 -32,447 -32,323 -32,354 4.02%
NP 92,052 89,357 87,770 87,983 79,865 79,854 78,128 11.56%
-
NP to SH 92,052 89,357 87,770 87,983 79,865 79,854 78,128 11.56%
-
Tax Rate 27.16% 27.81% 27.92% 27.99% 28.89% 28.81% 29.28% -
Total Cost 498,048 494,220 463,854 459,849 437,851 408,338 395,362 16.65%
-
Net Worth 335,025 315,527 370,040 345,286 354,330 341,489 396,256 -10.59%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 151,437 151,481 151,481 151,689 151,689 144,868 144,868 3.00%
Div Payout % 164.51% 169.52% 172.59% 172.41% 189.93% 181.42% 185.43% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 335,025 315,527 370,040 345,286 354,330 341,489 396,256 -10.59%
NOSH 137,632 137,694 137,684 137,690 137,780 137,970 137,943 -0.15%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.60% 15.31% 15.91% 16.06% 15.43% 16.36% 16.50% -
ROE 27.48% 28.32% 23.72% 25.48% 22.54% 23.38% 19.72% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 428.75 423.82 400.64 397.87 375.75 353.84 343.25 15.99%
EPS 66.88 64.90 63.75 63.90 57.97 57.88 56.64 11.72%
DPS 110.00 110.00 110.00 110.00 110.00 105.00 105.00 3.15%
NAPS 2.4342 2.2915 2.6876 2.5077 2.5717 2.4751 2.8726 -10.46%
Adjusted Per Share Value based on latest NOSH - 137,690
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 148.12 146.49 138.47 137.51 129.95 122.54 118.85 15.82%
EPS 23.11 22.43 22.03 22.09 20.05 20.04 19.61 11.58%
DPS 38.01 38.02 38.02 38.08 38.08 36.36 36.36 3.00%
NAPS 0.841 0.792 0.9289 0.8667 0.8894 0.8572 0.9947 -10.59%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 11.80 11.20 12.10 11.30 11.30 9.85 9.35 -
P/RPS 2.75 2.64 3.02 2.84 3.01 2.78 2.72 0.73%
P/EPS 17.64 17.26 18.98 17.68 19.49 17.02 16.51 4.51%
EY 5.67 5.79 5.27 5.65 5.13 5.88 6.06 -4.34%
DY 9.32 9.82 9.09 9.73 9.73 10.66 11.23 -11.69%
P/NAPS 4.85 4.89 4.50 4.51 4.39 3.98 3.25 30.62%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 09/07/08 09/04/08 14/01/08 09/10/07 04/07/07 05/04/07 03/01/07 -
Price 11.10 11.20 12.50 11.50 11.40 10.20 9.50 -
P/RPS 2.59 2.64 3.12 2.89 3.03 2.88 2.77 -4.38%
P/EPS 16.60 17.26 19.61 18.00 19.67 17.62 16.77 -0.67%
EY 6.03 5.79 5.10 5.56 5.08 5.67 5.96 0.78%
DY 9.91 9.82 8.80 9.57 9.65 10.29 11.05 -7.00%
P/NAPS 4.56 4.89 4.65 4.59 4.43 4.12 3.31 23.83%

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