[LPI] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 6.22%
YoY- 11.88%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 986,798 935,658 903,009 854,431 834,998 772,423 751,962 19.88%
PBT 200,299 187,739 200,053 197,189 188,686 182,611 181,307 6.87%
Tax -43,941 -40,394 -45,559 -45,092 -45,500 -44,399 -43,399 0.83%
NP 156,358 147,345 154,494 152,097 143,186 138,212 137,908 8.73%
-
NP to SH 156,358 147,345 154,494 152,097 143,186 138,212 137,908 8.73%
-
Tax Rate 21.94% 21.52% 22.77% 22.87% 24.11% 24.31% 23.94% -
Total Cost 830,440 788,313 748,515 702,334 691,812 634,211 614,054 22.31%
-
Net Worth 1,167,144 1,117,863 1,181,848 1,074,919 2,075,734 1,104,342 1,160,178 0.40%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 143,229 165,259 165,259 154,196 154,196 112,881 112,881 17.22%
Div Payout % 91.60% 112.16% 106.97% 101.38% 107.69% 81.67% 81.85% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,167,144 1,117,863 1,181,848 1,074,919 2,075,734 1,104,342 1,160,178 0.40%
NOSH 220,332 220,272 220,358 220,292 398,383 220,216 220,256 0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 15.84% 15.75% 17.11% 17.80% 17.15% 17.89% 18.34% -
ROE 13.40% 13.18% 13.07% 14.15% 6.90% 12.52% 11.89% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 447.87 424.77 409.79 387.86 209.60 350.76 341.40 19.85%
EPS 70.96 66.89 70.11 69.04 35.94 62.76 62.61 8.71%
DPS 65.00 75.03 75.00 70.00 38.71 51.26 51.25 17.18%
NAPS 5.2972 5.0749 5.3633 4.8795 5.2104 5.0148 5.2674 0.37%
Adjusted Per Share Value based on latest NOSH - 220,292
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 247.70 234.86 226.67 214.47 209.60 193.89 188.75 19.88%
EPS 39.25 36.99 38.78 38.18 35.94 34.69 34.62 8.73%
DPS 35.95 41.48 41.48 38.71 38.71 28.33 28.33 17.22%
NAPS 2.9297 2.806 2.9666 2.6982 5.2104 2.7721 2.9122 0.40%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 13.42 13.96 13.52 11.86 13.78 13.72 13.18 -
P/RPS 3.00 3.29 3.30 3.06 6.57 3.91 3.86 -15.48%
P/EPS 18.91 20.87 19.28 17.18 38.34 21.86 21.05 -6.90%
EY 5.29 4.79 5.19 5.82 2.61 4.57 4.75 7.44%
DY 4.84 5.37 5.55 5.90 2.81 3.74 3.89 15.69%
P/NAPS 2.53 2.75 2.52 2.43 2.64 2.74 2.50 0.79%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/07/12 09/04/12 09/01/12 06/10/11 07/07/11 07/04/11 11/01/11 -
Price 13.72 13.98 13.84 11.78 13.80 13.76 13.90 -
P/RPS 3.06 3.29 3.38 3.04 6.58 3.92 4.07 -17.33%
P/EPS 19.33 20.90 19.74 17.06 38.40 21.92 22.20 -8.82%
EY 5.17 4.78 5.07 5.86 2.60 4.56 4.50 9.70%
DY 4.74 5.37 5.42 5.94 2.80 3.73 3.69 18.18%
P/NAPS 2.59 2.75 2.58 2.41 2.65 2.74 2.64 -1.26%

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