[LPI] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 7.73%
YoY- 18.77%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 701,008 686,111 664,073 638,728 625,745 590,100 583,577 12.98%
PBT 159,332 152,127 146,441 141,564 131,924 126,375 123,778 18.31%
Tax -35,525 -34,981 -34,131 -37,317 -35,157 -34,323 -34,421 2.12%
NP 123,807 117,146 112,310 104,247 96,767 92,052 89,357 24.25%
-
NP to SH 123,807 117,146 112,310 104,247 96,767 92,052 89,357 24.25%
-
Tax Rate 22.30% 22.99% 23.31% 26.36% 26.65% 27.16% 27.81% -
Total Cost 577,201 568,965 551,763 534,481 528,978 498,048 494,220 10.89%
-
Net Worth 803,787 741,138 647,139 363,664 330,950 335,025 315,527 86.41%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 111,839 111,839 116,992 116,992 151,437 151,437 151,481 -18.29%
Div Payout % 90.33% 95.47% 104.17% 112.23% 156.50% 164.51% 169.52% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 803,787 741,138 647,139 363,664 330,950 335,025 315,527 86.41%
NOSH 137,644 137,663 137,671 137,642 137,649 137,632 137,694 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.66% 17.07% 16.91% 16.32% 15.46% 15.60% 15.31% -
ROE 15.40% 15.81% 17.35% 28.67% 29.24% 27.48% 28.32% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 509.29 498.40 482.36 464.05 454.59 428.75 423.82 13.01%
EPS 89.95 85.10 81.58 75.74 70.30 66.88 64.90 24.28%
DPS 81.25 81.25 85.00 85.00 110.00 110.00 110.00 -18.27%
NAPS 5.8396 5.3837 4.7006 2.6421 2.4043 2.4342 2.2915 86.46%
Adjusted Per Share Value based on latest NOSH - 137,642
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 175.96 172.22 166.69 160.33 157.07 148.12 146.49 12.98%
EPS 31.08 29.41 28.19 26.17 24.29 23.11 22.43 24.26%
DPS 28.07 28.07 29.37 29.37 38.01 38.01 38.02 -18.29%
NAPS 2.0176 1.8604 1.6244 0.9129 0.8307 0.841 0.792 86.42%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 12.40 11.20 9.00 9.45 10.40 11.80 11.20 -
P/RPS 2.43 2.25 1.87 2.04 2.29 2.75 2.64 -5.37%
P/EPS 13.79 13.16 11.03 12.48 14.79 17.64 17.26 -13.88%
EY 7.25 7.60 9.06 8.01 6.76 5.67 5.79 16.15%
DY 6.55 7.25 9.44 8.99 10.58 9.32 9.82 -23.64%
P/NAPS 2.12 2.08 1.91 3.58 4.33 4.85 4.89 -42.68%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 08/10/09 06/07/09 08/04/09 08/01/09 09/10/08 09/07/08 09/04/08 -
Price 12.22 11.50 9.10 9.80 10.10 11.10 11.20 -
P/RPS 2.40 2.31 1.89 2.11 2.22 2.59 2.64 -6.15%
P/EPS 13.59 13.51 11.15 12.94 14.37 16.60 17.26 -14.71%
EY 7.36 7.40 8.96 7.73 6.96 6.03 5.79 17.32%
DY 6.65 7.07 9.34 8.67 10.89 9.91 9.82 -22.86%
P/NAPS 2.09 2.14 1.94 3.71 4.20 4.56 4.89 -43.23%

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