[LPI] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 43.6%
YoY- 24.61%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 301,236 283,508 256,307 236,281 194,591 206,625 191,728 7.81%
PBT 77,425 71,894 59,062 55,948 47,445 42,584 35,379 13.93%
Tax -13,230 -11,537 -11,430 -10,832 -11,240 -9,687 -9,143 6.34%
NP 64,195 60,357 47,632 45,116 36,205 32,897 26,236 16.07%
-
NP to SH 64,195 60,357 47,632 45,116 36,205 32,897 26,236 16.07%
-
Tax Rate 17.09% 16.05% 19.35% 19.36% 23.69% 22.75% 25.84% -
Total Cost 237,041 223,151 208,675 191,165 158,386 173,728 165,492 6.16%
-
Net Worth 1,610,360 1,457,533 1,216,466 1,074,919 1,069,648 803,787 330,950 30.15%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,610,360 1,457,533 1,216,466 1,074,919 1,069,648 803,787 330,950 30.15%
NOSH 220,298 220,281 220,314 220,292 214,866 137,644 137,649 8.14%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 21.31% 21.29% 18.58% 19.09% 18.61% 15.92% 13.68% -
ROE 3.99% 4.14% 3.92% 4.20% 3.38% 4.09% 7.93% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 136.74 128.70 116.34 107.26 90.56 150.12 139.29 -0.30%
EPS 29.14 27.40 21.62 20.48 16.85 23.90 19.06 7.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.3099 6.6167 5.5215 4.8795 4.9782 5.8396 2.4043 20.35%
Adjusted Per Share Value based on latest NOSH - 220,292
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 75.61 71.16 64.34 59.31 48.85 51.87 48.13 7.81%
EPS 16.11 15.15 11.96 11.32 9.09 8.26 6.59 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0422 3.6586 3.0535 2.6982 2.685 2.0176 0.8307 30.15%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 17.58 15.30 13.30 11.86 11.74 12.40 10.40 -
P/RPS 12.86 11.89 11.43 11.06 12.96 8.26 7.47 9.47%
P/EPS 60.33 55.84 61.52 57.91 69.67 51.88 54.56 1.68%
EY 1.66 1.79 1.63 1.73 1.44 1.93 1.83 -1.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.31 2.41 2.43 2.36 2.12 4.33 -9.36%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 08/10/14 08/10/13 09/10/12 06/10/11 07/10/10 08/10/09 09/10/08 -
Price 17.48 15.44 13.50 11.78 11.76 12.22 10.10 -
P/RPS 12.78 12.00 11.60 10.98 12.99 8.14 7.25 9.90%
P/EPS 59.99 56.35 62.44 57.52 69.79 51.13 52.99 2.08%
EY 1.67 1.77 1.60 1.74 1.43 1.96 1.89 -2.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.33 2.44 2.41 2.36 2.09 4.20 -8.96%

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