[LPI] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 21.57%
YoY- 8.02%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,033,868 984,244 853,312 771,468 843,628 742,248 614,436 9.05%
PBT 204,364 151,284 200,540 195,324 168,948 149,440 141,392 6.32%
Tax -35,916 -25,376 -46,036 -42,036 -27,036 -39,780 -38,080 -0.96%
NP 168,448 125,908 154,504 153,288 141,912 109,660 103,312 8.48%
-
NP to SH 168,448 125,908 154,504 153,288 141,912 109,660 103,312 8.48%
-
Tax Rate 17.57% 16.77% 22.96% 21.52% 16.00% 26.62% 26.93% -
Total Cost 865,420 858,336 698,808 618,180 701,716 632,588 511,124 9.16%
-
Net Worth 1,305,009 1,117,863 1,104,342 825,905 647,139 315,527 341,489 25.01%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,305,009 1,117,863 1,104,342 825,905 647,139 315,527 341,489 25.01%
NOSH 220,366 220,272 220,216 137,650 137,671 137,694 137,970 8.10%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 16.29% 12.79% 18.11% 19.87% 16.82% 14.77% 16.81% -
ROE 12.91% 11.26% 13.99% 18.56% 21.93% 34.75% 30.25% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 469.16 446.83 387.49 560.45 612.78 539.05 445.34 0.87%
EPS 76.44 57.16 70.16 71.44 103.08 79.64 74.88 0.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.922 5.0749 5.0148 6.00 4.7006 2.2915 2.4751 15.63%
Adjusted Per Share Value based on latest NOSH - 137,650
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 259.52 247.06 214.19 193.65 211.76 186.32 154.23 9.05%
EPS 42.28 31.60 38.78 38.48 35.62 27.53 25.93 8.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2758 2.806 2.7721 2.0731 1.6244 0.792 0.8572 25.01%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 13.60 13.96 13.72 13.72 9.00 11.20 9.85 -
P/RPS 2.90 3.12 3.54 2.45 1.47 2.08 2.21 4.62%
P/EPS 17.79 24.42 19.56 12.32 8.73 14.06 13.15 5.16%
EY 5.62 4.09 5.11 8.12 11.45 7.11 7.60 -4.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.75 2.74 2.29 1.91 4.89 3.98 -8.72%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 08/04/13 09/04/12 07/04/11 08/04/10 08/04/09 09/04/08 05/04/07 -
Price 13.54 13.98 13.76 13.80 9.10 11.20 10.20 -
P/RPS 2.89 3.13 3.55 2.46 1.49 2.08 2.29 3.95%
P/EPS 17.71 24.46 19.61 12.39 8.83 14.06 13.62 4.46%
EY 5.65 4.09 5.10 8.07 11.33 7.11 7.34 -4.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.75 2.74 2.30 1.94 4.89 4.12 -9.31%

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