[LPI] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 36.13%
YoY- 29.41%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 984,244 853,312 771,468 843,628 742,248 614,436 555,628 9.98%
PBT 151,284 200,540 195,324 168,948 149,440 141,392 134,612 1.96%
Tax -25,376 -46,036 -42,036 -27,036 -39,780 -38,080 -38,204 -6.58%
NP 125,908 154,504 153,288 141,912 109,660 103,312 96,408 4.54%
-
NP to SH 125,908 154,504 153,288 141,912 109,660 103,312 96,408 4.54%
-
Tax Rate 16.77% 22.96% 21.52% 16.00% 26.62% 26.93% 28.38% -
Total Cost 858,336 698,808 618,180 701,716 632,588 511,124 459,220 10.97%
-
Net Worth 1,117,863 1,104,342 825,905 647,139 315,527 341,489 365,922 20.43%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,117,863 1,104,342 825,905 647,139 315,527 341,489 365,922 20.43%
NOSH 220,272 220,216 137,650 137,671 137,694 137,970 138,120 8.08%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 12.79% 18.11% 19.87% 16.82% 14.77% 16.81% 17.35% -
ROE 11.26% 13.99% 18.56% 21.93% 34.75% 30.25% 26.35% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 446.83 387.49 560.45 612.78 539.05 445.34 402.28 1.76%
EPS 57.16 70.16 71.44 103.08 79.64 74.88 69.80 -3.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0749 5.0148 6.00 4.7006 2.2915 2.4751 2.6493 11.43%
Adjusted Per Share Value based on latest NOSH - 137,671
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 247.06 214.19 193.65 211.76 186.32 154.23 139.47 9.98%
EPS 31.60 38.78 38.48 35.62 27.53 25.93 24.20 4.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.806 2.7721 2.0731 1.6244 0.792 0.8572 0.9185 20.43%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 13.96 13.72 13.72 9.00 11.20 9.85 7.20 -
P/RPS 3.12 3.54 2.45 1.47 2.08 2.21 1.79 9.69%
P/EPS 24.42 19.56 12.32 8.73 14.06 13.15 10.32 15.42%
EY 4.09 5.11 8.12 11.45 7.11 7.60 9.69 -13.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.74 2.29 1.91 4.89 3.98 2.72 0.18%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 09/04/12 07/04/11 08/04/10 08/04/09 09/04/08 05/04/07 06/04/06 -
Price 13.98 13.76 13.80 9.10 11.20 10.20 7.20 -
P/RPS 3.13 3.55 2.46 1.49 2.08 2.29 1.79 9.75%
P/EPS 24.46 19.61 12.39 8.83 14.06 13.62 10.32 15.45%
EY 4.09 5.10 8.07 11.33 7.11 7.34 9.69 -13.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.74 2.30 1.94 4.89 4.12 2.72 0.18%

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