[LPI] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 45.68%
YoY- 18.77%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 902,729 751,726 698,462 638,728 551,624 473,490 434,763 12.94%
PBT 200,053 181,307 161,335 141,564 121,766 110,482 103,560 11.59%
Tax -45,559 -43,399 -35,247 -37,317 -33,996 -32,354 -28,857 7.90%
NP 154,494 137,908 126,088 104,247 87,770 78,128 74,703 12.86%
-
NP to SH 154,494 137,908 126,088 104,247 87,770 78,128 74,703 12.86%
-
Tax Rate 22.77% 23.94% 21.85% 26.36% 27.92% 29.28% 27.87% -
Total Cost 748,235 613,818 572,374 534,481 463,854 395,362 360,060 12.95%
-
Net Worth 1,181,516 1,138,048 900,650 363,749 370,024 396,240 383,113 20.63%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 165,222 118,830 92,924 117,023 151,446 144,834 94,903 9.67%
Div Payout % 106.94% 86.17% 73.70% 112.26% 172.55% 185.38% 127.04% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,181,516 1,138,048 900,650 363,749 370,024 396,240 383,113 20.63%
NOSH 220,296 216,055 137,665 137,674 137,678 137,937 135,577 8.42%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 17.11% 18.35% 18.05% 16.32% 15.91% 16.50% 17.18% -
ROE 13.08% 12.12% 14.00% 28.66% 23.72% 19.72% 19.50% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 409.78 347.93 507.36 463.94 400.66 343.26 320.68 4.16%
EPS 70.13 63.83 58.75 75.72 63.75 56.64 55.10 4.10%
DPS 75.00 55.00 67.50 85.00 110.00 105.00 70.00 1.15%
NAPS 5.3633 5.2674 6.5423 2.6421 2.6876 2.8726 2.8258 11.26%
Adjusted Per Share Value based on latest NOSH - 137,642
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 226.60 188.69 175.32 160.33 138.47 118.85 109.13 12.94%
EPS 38.78 34.62 31.65 26.17 22.03 19.61 18.75 12.86%
DPS 41.47 29.83 23.33 29.37 38.02 36.36 23.82 9.67%
NAPS 2.9658 2.8567 2.2608 0.9131 0.9288 0.9946 0.9617 20.63%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 13.52 13.18 13.70 9.45 12.10 9.35 8.30 -
P/RPS 3.30 3.79 2.70 2.04 3.02 2.72 2.59 4.11%
P/EPS 19.28 20.65 14.96 12.48 18.98 16.51 15.06 4.20%
EY 5.19 4.84 6.69 8.01 5.27 6.06 6.64 -4.02%
DY 5.55 4.17 4.93 8.99 9.09 11.23 8.43 -6.72%
P/NAPS 2.52 2.50 2.09 3.58 4.50 3.25 2.94 -2.53%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 09/01/12 11/01/11 07/01/10 08/01/09 14/01/08 03/01/07 06/01/06 -
Price 13.84 13.90 14.14 9.80 12.50 9.50 8.35 -
P/RPS 3.38 4.00 2.79 2.11 3.12 2.77 2.60 4.46%
P/EPS 19.73 21.78 15.44 12.94 19.61 16.77 15.15 4.49%
EY 5.07 4.59 6.48 7.73 5.10 5.96 6.60 -4.29%
DY 5.42 3.96 4.77 8.67 8.80 11.05 8.38 -7.00%
P/NAPS 2.58 2.64 2.16 3.71 4.65 3.31 2.95 -2.20%

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