[LPI] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
05-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 2.21%
YoY- -10.89%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 744,721 664,073 583,577 488,192 463,873 389,963 358,798 12.93%
PBT 167,929 146,441 123,778 112,177 123,917 80,622 47,785 23.29%
Tax -38,997 -34,131 -34,421 -32,323 -34,304 -23,063 -9,530 26.45%
NP 128,932 112,310 89,357 79,854 89,613 57,559 38,255 22.43%
-
NP to SH 128,932 112,310 89,357 79,854 89,613 57,559 38,255 22.43%
-
Tax Rate 23.22% 23.31% 27.81% 28.81% 27.68% 28.61% 19.94% -
Total Cost 615,789 551,763 494,220 408,338 374,260 332,404 320,543 11.49%
-
Net Worth 825,905 647,139 315,527 341,489 365,922 327,722 288,270 19.16%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 92,930 116,992 151,481 144,868 121,884 74,320 29,791 20.86%
Div Payout % 72.08% 104.17% 169.52% 181.42% 136.01% 129.12% 77.88% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 825,905 647,139 315,527 341,489 365,922 327,722 288,270 19.16%
NOSH 137,650 137,671 137,694 137,970 138,120 134,582 122,788 1.92%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 17.31% 16.91% 15.31% 16.36% 19.32% 14.76% 10.66% -
ROE 15.61% 17.35% 28.32% 23.38% 24.49% 17.56% 13.27% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 541.02 482.36 423.82 353.84 335.85 289.76 292.21 10.80%
EPS 93.67 81.58 64.90 57.88 64.88 42.77 31.16 20.12%
DPS 67.50 85.00 110.00 105.00 88.24 55.22 24.26 18.58%
NAPS 6.00 4.7006 2.2915 2.4751 2.6493 2.4351 2.3477 16.91%
Adjusted Per Share Value based on latest NOSH - 137,970
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 186.94 166.69 146.49 122.54 116.44 97.89 90.06 12.93%
EPS 32.36 28.19 22.43 20.04 22.49 14.45 9.60 22.43%
DPS 23.33 29.37 38.02 36.36 30.59 18.66 7.48 20.86%
NAPS 2.0731 1.6244 0.792 0.8572 0.9185 0.8226 0.7236 19.16%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 13.72 9.00 11.20 9.85 7.20 6.90 4.58 -
P/RPS 2.54 1.87 2.64 2.78 2.14 2.38 1.57 8.34%
P/EPS 14.65 11.03 17.26 17.02 11.10 16.13 14.70 -0.05%
EY 6.83 9.06 5.79 5.88 9.01 6.20 6.80 0.07%
DY 4.92 9.44 9.82 10.66 12.26 8.00 5.30 -1.23%
P/NAPS 2.29 1.91 4.89 3.98 2.72 2.83 1.95 2.71%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 08/04/10 08/04/09 09/04/08 05/04/07 06/04/06 28/04/05 29/04/04 -
Price 13.80 9.10 11.20 10.20 7.20 7.00 4.30 -
P/RPS 2.55 1.89 2.64 2.88 2.14 2.42 1.47 9.61%
P/EPS 14.73 11.15 17.26 17.62 11.10 16.37 13.80 1.09%
EY 6.79 8.96 5.79 5.67 9.01 6.11 7.25 -1.08%
DY 4.89 9.34 9.82 10.29 12.26 7.89 5.64 -2.34%
P/NAPS 2.30 1.94 4.89 4.12 2.72 2.87 1.83 3.88%

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