[LPI] YoY Annualized Quarter 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- 1.63%
YoY- 18.7%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 748,436 778,504 695,464 596,636 497,513 459,498 381,244 11.89%
PBT 176,229 153,086 129,396 115,852 100,254 105,949 54,962 21.42%
Tax -41,601 -31,597 -33,986 -32,438 -29,981 -29,664 -15,974 17.28%
NP 134,628 121,489 95,409 83,413 70,273 76,285 38,988 22.93%
-
NP to SH 134,628 121,489 95,409 83,413 70,273 76,285 38,988 22.93%
-
Tax Rate 23.61% 20.64% 26.27% 28.00% 29.91% 28.00% 29.06% -
Total Cost 613,808 657,014 600,054 513,222 427,240 383,213 342,256 10.22%
-
Net Worth 1,068,794 803,877 330,982 345,250 372,925 361,352 313,217 22.68%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 28,625 48,180 55,065 55,070 46,026 - - -
Div Payout % 21.26% 39.66% 57.71% 66.02% 65.50% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,068,794 803,877 330,982 345,250 372,925 361,352 313,217 22.68%
NOSH 214,694 137,659 137,662 137,676 138,079 135,449 123,483 9.65%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 17.99% 15.61% 13.72% 13.98% 14.12% 16.60% 10.23% -
ROE 12.60% 15.11% 28.83% 24.16% 18.84% 21.11% 12.45% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 348.60 565.53 505.19 433.36 360.31 339.24 308.74 2.04%
EPS 62.71 88.25 69.31 60.59 50.89 56.32 31.57 12.11%
DPS 13.33 35.00 40.00 40.00 33.33 0.00 0.00 -
NAPS 4.9782 5.8396 2.4043 2.5077 2.7008 2.6678 2.5365 11.88%
Adjusted Per Share Value based on latest NOSH - 137,690
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 187.87 195.42 174.57 149.76 124.88 115.34 95.70 11.89%
EPS 33.79 30.50 23.95 20.94 17.64 19.15 9.79 22.92%
DPS 7.19 12.09 13.82 13.82 11.55 0.00 0.00 -
NAPS 2.6828 2.0179 0.8308 0.8666 0.9361 0.907 0.7862 22.68%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 11.74 12.40 10.40 11.30 8.30 8.40 4.36 -
P/RPS 3.37 2.19 2.06 2.61 2.30 2.48 1.41 15.62%
P/EPS 18.72 14.05 15.01 18.65 16.31 14.91 13.81 5.19%
EY 5.34 7.12 6.66 5.36 6.13 6.70 7.24 -4.94%
DY 1.14 2.82 3.85 3.54 4.02 0.00 0.00 -
P/NAPS 2.36 2.12 4.33 4.51 3.07 3.15 1.72 5.41%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 07/10/10 08/10/09 09/10/08 09/10/07 05/10/06 07/10/05 26/10/04 -
Price 11.76 12.22 10.10 11.50 8.30 7.95 4.52 -
P/RPS 3.37 2.16 2.00 2.65 2.30 2.34 1.46 14.95%
P/EPS 18.75 13.85 14.57 18.98 16.31 14.12 14.32 4.59%
EY 5.33 7.22 6.86 5.27 6.13 7.08 6.99 -4.41%
DY 1.13 2.86 3.96 3.48 4.02 0.00 0.00 -
P/NAPS 2.36 2.09 4.20 4.59 3.07 2.98 1.78 4.81%

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