[LPI] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -17.34%
YoY- 10.43%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 854,602 733,472 754,506 659,740 582,788 494,336 453,148 11.14%
PBT 184,212 169,454 144,462 123,336 114,118 110,458 109,650 9.02%
Tax -44,124 -39,922 -28,022 -32,694 -32,040 -31,854 -31,230 5.92%
NP 140,088 129,532 116,440 90,642 82,078 78,604 78,420 10.14%
-
NP to SH 140,088 129,532 116,440 90,642 82,078 78,604 78,420 10.14%
-
Tax Rate 23.95% 23.56% 19.40% 26.51% 28.08% 28.84% 28.48% -
Total Cost 714,514 603,940 638,066 569,098 500,710 415,732 374,728 11.35%
-
Net Worth 1,147,664 825,921 741,165 335,116 354,279 384,195 358,988 21.36%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 110,132 27,530 72,275 82,602 82,656 69,047 53,971 12.61%
Div Payout % 78.62% 21.25% 62.07% 91.13% 100.70% 87.84% 68.82% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,147,664 825,921 741,165 335,116 354,279 384,195 358,988 21.36%
NOSH 398,383 137,653 137,668 137,670 137,760 138,095 134,927 19.76%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 16.39% 17.66% 15.43% 13.74% 14.08% 15.90% 17.31% -
ROE 12.21% 15.68% 15.71% 27.05% 23.17% 20.46% 21.84% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 387.99 532.84 548.06 479.22 423.04 357.97 335.84 2.43%
EPS 63.60 60.36 84.58 65.84 59.58 56.92 58.12 1.51%
DPS 50.00 20.00 52.50 60.00 60.00 50.00 40.00 3.78%
NAPS 5.2104 6.00 5.3837 2.4342 2.5717 2.7821 2.6606 11.84%
Adjusted Per Share Value based on latest NOSH - 137,632
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 387.99 184.11 189.39 165.60 146.29 124.09 113.75 22.67%
EPS 63.60 32.51 29.23 22.75 20.60 19.73 19.68 21.58%
DPS 50.00 6.91 18.14 20.73 20.75 17.33 13.55 24.29%
NAPS 5.2104 2.0732 1.8604 0.8412 0.8893 0.9644 0.9011 33.95%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 13.78 15.30 11.20 11.80 11.30 7.45 6.90 -
P/RPS 3.55 2.87 2.04 2.46 2.67 2.08 2.05 9.57%
P/EPS 21.67 16.26 13.24 17.92 18.97 13.09 11.87 10.54%
EY 4.62 6.15 7.55 5.58 5.27 7.64 8.42 -9.51%
DY 3.63 1.31 4.69 5.08 5.31 6.71 5.80 -7.50%
P/NAPS 2.64 2.55 2.08 4.85 4.39 2.68 2.59 0.31%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 07/07/11 08/07/10 06/07/09 09/07/08 04/07/07 06/07/06 06/07/05 -
Price 13.80 16.28 11.50 11.10 11.40 7.65 6.85 -
P/RPS 3.56 3.06 2.10 2.32 2.69 2.14 2.04 9.71%
P/EPS 21.70 17.30 13.60 16.86 19.13 13.44 11.79 10.69%
EY 4.61 5.78 7.35 5.93 5.23 7.44 8.48 -9.65%
DY 3.62 1.23 4.57 5.41 5.26 6.54 5.84 -7.65%
P/NAPS 2.65 2.71 2.14 4.56 4.43 2.75 2.57 0.51%

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