[LPI] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 64.1%
YoY- 28.46%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 511,090 427,301 366,736 377,253 329,870 291,394 247,168 12.85%
PBT 92,352 92,106 84,727 72,231 61,668 57,059 55,229 8.93%
Tax -20,444 -22,062 -19,961 -14,011 -16,347 -16,020 -15,927 4.24%
NP 71,908 70,044 64,766 58,220 45,321 41,039 39,302 10.58%
-
NP to SH 71,908 70,044 64,766 58,220 45,321 41,039 39,302 10.58%
-
Tax Rate 22.14% 23.95% 23.56% 19.40% 26.51% 28.08% 28.84% -
Total Cost 439,182 357,257 301,970 319,033 284,549 250,355 207,866 13.26%
-
Net Worth 1,167,006 1,147,664 825,921 741,165 335,116 354,279 384,195 20.32%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 33,045 55,066 13,765 36,137 41,301 41,328 34,523 -0.72%
Div Payout % 45.96% 78.62% 21.25% 62.07% 91.13% 100.70% 87.84% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,167,006 1,147,664 825,921 741,165 335,116 354,279 384,195 20.32%
NOSH 220,306 398,383 137,653 137,668 137,670 137,760 138,095 8.08%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 14.07% 16.39% 17.66% 15.43% 13.74% 14.08% 15.90% -
ROE 6.16% 6.10% 7.84% 7.86% 13.52% 11.58% 10.23% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 231.99 193.99 266.42 274.03 239.61 211.52 178.98 4.41%
EPS 32.64 31.80 30.18 42.29 32.92 29.79 28.46 2.30%
DPS 15.00 25.00 10.00 26.25 30.00 30.00 25.00 -8.15%
NAPS 5.2972 5.2104 6.00 5.3837 2.4342 2.5717 2.7821 11.31%
Adjusted Per Share Value based on latest NOSH - 137,663
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 128.29 193.99 92.06 94.70 82.80 73.14 62.04 12.85%
EPS 18.05 31.80 16.26 14.61 11.38 10.30 9.87 10.57%
DPS 8.30 25.00 3.46 9.07 10.37 10.37 8.67 -0.72%
NAPS 2.9294 5.2104 2.0732 1.8604 0.8412 0.8893 0.9644 20.32%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 13.42 13.78 15.30 11.20 11.80 11.30 7.45 -
P/RPS 5.78 7.11 5.74 4.09 4.92 5.34 4.16 5.62%
P/EPS 41.12 43.33 32.52 26.48 35.84 37.93 26.18 7.80%
EY 2.43 2.31 3.08 3.78 2.79 2.64 3.82 -7.25%
DY 1.12 1.81 0.65 2.34 2.54 2.65 3.36 -16.71%
P/NAPS 2.53 2.64 2.55 2.08 4.85 4.39 2.68 -0.95%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/07/12 07/07/11 08/07/10 06/07/09 09/07/08 04/07/07 06/07/06 -
Price 13.72 13.80 16.28 11.50 11.10 11.40 7.65 -
P/RPS 5.91 7.12 6.11 4.20 4.63 5.39 4.27 5.56%
P/EPS 42.03 43.40 34.60 27.19 33.72 38.27 26.88 7.72%
EY 2.38 2.30 2.89 3.68 2.97 2.61 3.72 -7.16%
DY 1.09 1.81 0.61 2.28 2.70 2.63 3.27 -16.71%
P/NAPS 2.59 2.65 2.71 2.14 4.56 4.43 2.75 -0.99%

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