[LPI] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 2.49%
YoY- 9.8%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 834,998 772,423 751,962 740,210 752,244 744,721 762,761 6.23%
PBT 188,686 182,611 181,307 178,692 173,831 167,929 161,335 11.03%
Tax -45,500 -44,399 -43,399 -42,750 -41,197 -38,997 -35,247 18.61%
NP 143,186 138,212 137,908 135,942 132,634 128,932 126,088 8.87%
-
NP to SH 143,186 138,212 137,908 135,942 132,634 128,932 126,088 8.87%
-
Tax Rate 24.11% 24.31% 23.94% 23.92% 23.70% 23.22% 21.85% -
Total Cost 691,812 634,211 614,054 604,268 619,610 615,789 636,673 5.70%
-
Net Worth 2,075,734 1,104,342 1,160,178 1,069,648 825,944 825,905 826,086 85.13%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 154,196 112,881 112,881 70,559 70,559 92,930 92,930 40.28%
Div Payout % 107.69% 81.67% 81.85% 51.90% 53.20% 72.08% 73.70% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 2,075,734 1,104,342 1,160,178 1,069,648 825,944 825,905 826,086 85.13%
NOSH 398,383 220,216 220,256 214,866 137,657 137,650 137,681 103.45%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 17.15% 17.89% 18.34% 18.37% 17.63% 17.31% 16.53% -
ROE 6.90% 12.52% 11.89% 12.71% 16.06% 15.61% 15.26% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 209.60 350.76 341.40 344.50 546.46 541.02 554.01 -47.78%
EPS 35.94 62.76 62.61 63.27 96.35 93.67 91.58 -46.48%
DPS 38.71 51.26 51.25 32.84 51.25 67.50 67.50 -31.04%
NAPS 5.2104 5.0148 5.2674 4.9782 6.00 6.00 6.00 -9.00%
Adjusted Per Share Value based on latest NOSH - 214,866
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 209.60 193.89 188.75 185.80 188.82 186.94 191.46 6.23%
EPS 35.94 34.69 34.62 34.12 33.29 32.36 31.65 8.86%
DPS 38.71 28.33 28.33 17.71 17.71 23.33 23.33 40.28%
NAPS 5.2104 2.7721 2.9122 2.685 2.0732 2.0731 2.0736 85.13%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 13.78 13.72 13.18 11.74 15.30 13.72 13.70 -
P/RPS 6.57 3.91 3.86 3.41 2.80 2.54 2.47 92.31%
P/EPS 38.34 21.86 21.05 18.56 15.88 14.65 14.96 87.59%
EY 2.61 4.57 4.75 5.39 6.30 6.83 6.68 -46.64%
DY 2.81 3.74 3.89 2.80 3.35 4.92 4.93 -31.32%
P/NAPS 2.64 2.74 2.50 2.36 2.55 2.29 2.28 10.29%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 07/07/11 07/04/11 11/01/11 07/10/10 08/07/10 08/04/10 07/01/10 -
Price 13.80 13.76 13.90 11.76 16.28 13.80 14.14 -
P/RPS 6.58 3.92 4.07 3.41 2.98 2.55 2.55 88.45%
P/EPS 38.40 21.92 22.20 18.59 16.90 14.73 15.44 83.87%
EY 2.60 4.56 4.50 5.38 5.92 6.79 6.48 -45.69%
DY 2.80 3.73 3.69 2.79 3.15 4.89 4.77 -29.96%
P/NAPS 2.65 2.74 2.64 2.36 2.71 2.30 2.36 8.05%

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