[LPI] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
14-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 17.14%
YoY- -0.84%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 190,635 178,883 117,130 104,147 100,355 90,139 90,923 13.12%
PBT 49,135 46,520 44,517 34,877 35,291 24,098 36,276 5.18%
Tax -12,198 -11,549 -11,827 -9,667 -9,868 -6,609 -10,016 3.33%
NP 36,937 34,971 32,690 25,210 25,423 17,489 26,260 5.84%
-
NP to SH 36,937 34,971 32,690 25,210 25,423 17,489 26,260 5.84%
-
Tax Rate 24.83% 24.83% 26.57% 27.72% 27.96% 27.43% 27.61% -
Total Cost 153,698 143,912 84,440 78,937 74,932 72,650 64,663 15.51%
-
Net Worth 1,160,178 826,086 363,664 370,040 396,256 383,104 343,906 22.45%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 99,115 56,793 75,703 110,147 110,354 94,901 74,320 4.91%
Div Payout % 268.34% 162.40% 231.58% 436.92% 434.07% 542.64% 283.02% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,160,178 826,086 363,664 370,040 396,256 383,104 343,906 22.45%
NOSH 220,256 137,681 137,642 137,684 137,943 135,573 123,867 10.06%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 19.38% 19.55% 27.91% 24.21% 25.33% 19.40% 28.88% -
ROE 3.18% 4.23% 8.99% 6.81% 6.42% 4.57% 7.64% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 86.55 129.93 85.10 75.64 72.75 66.49 73.40 2.78%
EPS 16.77 16.30 23.75 18.31 18.43 12.90 21.20 -3.82%
DPS 45.00 41.25 55.00 80.00 80.00 70.00 60.00 -4.67%
NAPS 5.2674 6.00 2.6421 2.6876 2.8726 2.8258 2.7764 11.25%
Adjusted Per Share Value based on latest NOSH - 137,684
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 47.85 44.90 29.40 26.14 25.19 22.63 22.82 13.12%
EPS 9.27 8.78 8.21 6.33 6.38 4.39 6.59 5.84%
DPS 24.88 14.26 19.00 27.65 27.70 23.82 18.66 4.90%
NAPS 2.9122 2.0736 0.9129 0.9289 0.9947 0.9616 0.8633 22.45%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 13.18 13.70 9.45 12.10 9.35 8.30 5.90 -
P/RPS 15.23 10.54 11.10 16.00 12.85 12.48 8.04 11.22%
P/EPS 78.59 53.94 39.79 66.08 50.73 64.34 27.83 18.87%
EY 1.27 1.85 2.51 1.51 1.97 1.55 3.59 -15.89%
DY 3.41 3.01 5.82 6.61 8.56 8.43 10.17 -16.64%
P/NAPS 2.50 2.28 3.58 4.50 3.25 2.94 2.13 2.70%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 11/01/11 07/01/10 08/01/09 14/01/08 03/01/07 06/01/06 14/01/05 -
Price 13.90 14.14 9.80 12.50 9.50 8.35 6.40 -
P/RPS 16.06 10.88 11.52 16.53 13.06 12.56 8.72 10.70%
P/EPS 82.89 55.67 41.26 68.27 51.55 64.73 30.19 18.32%
EY 1.21 1.80 2.42 1.46 1.94 1.54 3.31 -15.43%
DY 3.24 2.92 5.61 6.40 8.42 8.38 9.38 -16.22%
P/NAPS 2.64 2.36 3.71 4.65 3.31 2.95 2.31 2.24%

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