[LPI] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 2.49%
YoY- 9.8%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,096,302 1,006,720 854,431 740,210 701,008 625,745 547,832 12.24%
PBT 248,114 203,413 197,189 178,692 159,332 131,924 122,180 12.51%
Tax -51,681 -44,539 -45,092 -42,750 -35,525 -35,157 -34,197 7.11%
NP 196,433 158,874 152,097 135,942 123,807 96,767 87,983 14.30%
-
NP to SH 196,433 158,874 152,097 135,942 123,807 96,767 87,983 14.30%
-
Tax Rate 20.83% 21.90% 22.87% 23.92% 22.30% 26.65% 27.99% -
Total Cost 899,869 847,846 702,334 604,268 577,201 528,978 459,849 11.82%
-
Net Worth 1,457,533 1,216,466 1,074,919 1,069,648 803,787 330,950 345,286 27.09%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 149,806 143,229 154,196 70,559 111,839 151,437 151,689 -0.20%
Div Payout % 76.26% 90.15% 101.38% 51.90% 90.33% 156.50% 172.41% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,457,533 1,216,466 1,074,919 1,069,648 803,787 330,950 345,286 27.09%
NOSH 220,281 220,314 220,292 214,866 137,644 137,649 137,690 8.13%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 17.92% 15.78% 17.80% 18.37% 17.66% 15.46% 16.06% -
ROE 13.48% 13.06% 14.15% 12.71% 15.40% 29.24% 25.48% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 497.68 456.95 387.86 344.50 509.29 454.59 397.87 3.79%
EPS 89.17 72.11 69.04 63.27 89.95 70.30 63.90 5.70%
DPS 68.00 65.00 70.00 32.84 81.25 110.00 110.00 -7.69%
NAPS 6.6167 5.5215 4.8795 4.9782 5.8396 2.4043 2.5077 17.53%
Adjusted Per Share Value based on latest NOSH - 214,866
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 275.19 252.70 214.47 185.80 175.96 157.07 137.51 12.24%
EPS 49.31 39.88 38.18 34.12 31.08 24.29 22.09 14.30%
DPS 37.60 35.95 38.71 17.71 28.07 38.01 38.08 -0.21%
NAPS 3.6586 3.0535 2.6982 2.685 2.0176 0.8307 0.8667 27.10%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 15.30 13.30 11.86 11.74 12.40 10.40 11.30 -
P/RPS 3.07 2.91 3.06 3.41 2.43 2.29 2.84 1.30%
P/EPS 17.16 18.44 17.18 18.56 13.79 14.79 17.68 -0.49%
EY 5.83 5.42 5.82 5.39 7.25 6.76 5.65 0.52%
DY 4.44 4.89 5.90 2.80 6.55 10.58 9.73 -12.24%
P/NAPS 2.31 2.41 2.43 2.36 2.12 4.33 4.51 -10.54%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 08/10/13 09/10/12 06/10/11 07/10/10 08/10/09 09/10/08 09/10/07 -
Price 15.44 13.50 11.78 11.76 12.22 10.10 11.50 -
P/RPS 3.10 2.95 3.04 3.41 2.40 2.22 2.89 1.17%
P/EPS 17.31 18.72 17.06 18.59 13.59 14.37 18.00 -0.64%
EY 5.78 5.34 5.86 5.38 7.36 6.96 5.56 0.64%
DY 4.40 4.81 5.94 2.79 6.65 10.89 9.57 -12.13%
P/NAPS 2.33 2.44 2.41 2.36 2.09 4.20 4.59 -10.67%

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