[LPI] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 57.89%
YoY- 14.38%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 663,406 561,327 583,878 521,598 447,477 373,135 344,624 11.52%
PBT 148,054 132,172 114,815 97,047 86,889 75,191 79,462 10.92%
Tax -32,894 -31,201 -23,698 -25,490 -24,329 -22,486 -22,248 6.73%
NP 115,160 100,971 91,117 71,557 62,560 52,705 57,214 12.35%
-
NP to SH 115,160 100,971 91,117 71,557 62,560 52,705 57,214 12.35%
-
Tax Rate 22.22% 23.61% 20.64% 26.27% 28.00% 29.91% 28.00% -
Total Cost 548,246 460,356 492,761 450,041 384,917 320,430 287,410 11.35%
-
Net Worth 1,074,834 1,068,794 803,877 330,982 345,250 372,925 361,352 19.91%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 55,068 21,469 36,135 41,298 41,302 34,519 - -
Div Payout % 47.82% 21.26% 39.66% 57.71% 66.02% 65.50% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,074,834 1,068,794 803,877 330,982 345,250 372,925 361,352 19.91%
NOSH 220,275 214,694 137,659 137,662 137,676 138,079 135,449 8.43%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 17.36% 17.99% 15.61% 13.72% 13.98% 14.12% 16.60% -
ROE 10.71% 9.45% 11.33% 21.62% 18.12% 14.13% 15.83% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 301.17 261.45 424.15 378.90 325.02 270.23 254.43 2.84%
EPS 52.28 47.03 66.19 51.98 45.44 38.17 42.24 3.61%
DPS 25.00 10.00 26.25 30.00 30.00 25.00 0.00 -
NAPS 4.8795 4.9782 5.8396 2.4043 2.5077 2.7008 2.6678 10.58%
Adjusted Per Share Value based on latest NOSH - 137,649
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 166.52 140.90 146.56 130.93 112.32 93.66 86.51 11.52%
EPS 28.91 25.35 22.87 17.96 15.70 13.23 14.36 12.36%
DPS 13.82 5.39 9.07 10.37 10.37 8.67 0.00 -
NAPS 2.698 2.6828 2.0179 0.8308 0.8666 0.9361 0.907 19.91%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 11.86 11.74 12.40 10.40 11.30 8.30 8.40 -
P/RPS 3.94 4.49 2.92 2.74 3.48 3.07 3.30 2.99%
P/EPS 22.69 24.96 18.73 20.01 24.87 21.74 19.89 2.21%
EY 4.41 4.01 5.34 5.00 4.02 4.60 5.03 -2.16%
DY 2.11 0.85 2.12 2.88 2.65 3.01 0.00 -
P/NAPS 2.43 2.36 2.12 4.33 4.51 3.07 3.15 -4.23%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 06/10/11 07/10/10 08/10/09 09/10/08 09/10/07 05/10/06 07/10/05 -
Price 11.78 11.76 12.22 10.10 11.50 8.30 7.95 -
P/RPS 3.91 4.50 2.88 2.67 3.54 3.07 3.12 3.83%
P/EPS 22.53 25.01 18.46 19.43 25.31 21.74 18.82 3.04%
EY 4.44 4.00 5.42 5.15 3.95 4.60 5.31 -2.93%
DY 2.12 0.85 2.15 2.97 2.61 3.01 0.00 -
P/NAPS 2.41 2.36 2.09 4.20 4.59 3.07 2.98 -3.47%

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