[LPI] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 12.03%
YoY- 0.79%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,111,192 1,033,868 984,244 853,312 771,468 843,628 742,248 6.95%
PBT 250,696 204,364 151,284 200,540 195,324 168,948 149,440 9.00%
Tax -48,372 -35,916 -25,376 -46,036 -42,036 -27,036 -39,780 3.31%
NP 202,324 168,448 125,908 154,504 153,288 141,912 109,660 10.74%
-
NP to SH 202,324 168,448 125,908 154,504 153,288 141,912 109,660 10.74%
-
Tax Rate 19.30% 17.57% 16.77% 22.96% 21.52% 16.00% 26.62% -
Total Cost 908,868 865,420 858,336 698,808 618,180 701,716 632,588 6.22%
-
Net Worth 1,525,889 1,305,009 1,117,863 1,104,342 825,905 647,139 315,527 30.02%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,525,889 1,305,009 1,117,863 1,104,342 825,905 647,139 315,527 30.02%
NOSH 220,300 220,366 220,272 220,216 137,650 137,671 137,694 8.14%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 18.21% 16.29% 12.79% 18.11% 19.87% 16.82% 14.77% -
ROE 13.26% 12.91% 11.26% 13.99% 18.56% 21.93% 34.75% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 504.40 469.16 446.83 387.49 560.45 612.78 539.05 -1.10%
EPS 91.84 76.44 57.16 70.16 71.44 103.08 79.64 2.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9264 5.922 5.0749 5.0148 6.00 4.7006 2.2915 20.23%
Adjusted Per Share Value based on latest NOSH - 220,216
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 278.93 259.52 247.06 214.19 193.65 211.76 186.32 6.95%
EPS 50.79 42.28 31.60 38.78 38.48 35.62 27.53 10.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8302 3.2758 2.806 2.7721 2.0731 1.6244 0.792 30.02%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 16.60 13.60 13.96 13.72 13.72 9.00 11.20 -
P/RPS 3.29 2.90 3.12 3.54 2.45 1.47 2.08 7.93%
P/EPS 18.07 17.79 24.42 19.56 12.32 8.73 14.06 4.26%
EY 5.53 5.62 4.09 5.11 8.12 11.45 7.11 -4.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.30 2.75 2.74 2.29 1.91 4.89 -11.18%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 08/04/14 08/04/13 09/04/12 07/04/11 08/04/10 08/04/09 09/04/08 -
Price 16.60 13.54 13.98 13.76 13.80 9.10 11.20 -
P/RPS 3.29 2.89 3.13 3.55 2.46 1.49 2.08 7.93%
P/EPS 18.07 17.71 24.46 19.61 12.39 8.83 14.06 4.26%
EY 5.53 5.65 4.09 5.10 8.07 11.33 7.11 -4.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.29 2.75 2.74 2.30 1.94 4.89 -11.18%

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