[LPI] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 69.0%
YoY- 11.24%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 540,865 511,090 427,301 366,736 377,253 329,870 291,394 10.84%
PBT 113,598 92,352 92,106 84,727 72,231 61,668 57,059 12.14%
Tax -24,907 -20,444 -22,062 -19,961 -14,011 -16,347 -16,020 7.62%
NP 88,691 71,908 70,044 64,766 58,220 45,321 41,039 13.69%
-
NP to SH 88,691 71,908 70,044 64,766 58,220 45,321 41,039 13.69%
-
Tax Rate 21.93% 22.14% 23.95% 23.56% 19.40% 26.51% 28.08% -
Total Cost 452,174 439,182 357,257 301,970 319,033 284,549 250,355 10.34%
-
Net Worth 1,391,578 1,167,006 1,147,664 825,921 741,165 335,116 354,279 25.58%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 39,663 33,045 55,066 13,765 36,137 41,301 41,328 -0.68%
Div Payout % 44.72% 45.96% 78.62% 21.25% 62.07% 91.13% 100.70% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,391,578 1,167,006 1,147,664 825,921 741,165 335,116 354,279 25.58%
NOSH 220,350 220,306 398,383 137,653 137,668 137,670 137,760 8.13%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 16.40% 14.07% 16.39% 17.66% 15.43% 13.74% 14.08% -
ROE 6.37% 6.16% 6.10% 7.84% 7.86% 13.52% 11.58% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 245.46 231.99 193.99 266.42 274.03 239.61 211.52 2.50%
EPS 40.25 32.64 31.80 30.18 42.29 32.92 29.79 5.13%
DPS 18.00 15.00 25.00 10.00 26.25 30.00 30.00 -8.15%
NAPS 6.3153 5.2972 5.2104 6.00 5.3837 2.4342 2.5717 16.13%
Adjusted Per Share Value based on latest NOSH - 137,657
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 135.77 128.29 193.99 92.06 94.70 82.80 73.14 10.84%
EPS 22.26 18.05 31.80 16.26 14.61 11.38 10.30 13.69%
DPS 9.96 8.30 25.00 3.46 9.07 10.37 10.37 -0.66%
NAPS 3.4931 2.9294 5.2104 2.0732 1.8604 0.8412 0.8893 25.58%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 15.20 13.42 13.78 15.30 11.20 11.80 11.30 -
P/RPS 6.19 5.78 7.11 5.74 4.09 4.92 5.34 2.49%
P/EPS 37.76 41.12 43.33 32.52 26.48 35.84 37.93 -0.07%
EY 2.65 2.43 2.31 3.08 3.78 2.79 2.64 0.06%
DY 1.18 1.12 1.81 0.65 2.34 2.54 2.65 -12.60%
P/NAPS 2.41 2.53 2.64 2.55 2.08 4.85 4.39 -9.50%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 08/07/13 09/07/12 07/07/11 08/07/10 06/07/09 09/07/08 04/07/07 -
Price 15.64 13.72 13.80 16.28 11.50 11.10 11.40 -
P/RPS 6.37 5.91 7.12 6.11 4.20 4.63 5.39 2.82%
P/EPS 38.86 42.03 43.40 34.60 27.19 33.72 38.27 0.25%
EY 2.57 2.38 2.30 2.89 3.68 2.97 2.61 -0.25%
DY 1.15 1.09 1.81 0.61 2.28 2.70 2.63 -12.86%
P/NAPS 2.48 2.59 2.65 2.71 2.14 4.56 4.43 -9.20%

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