| Est. 2013 | 2012 | 2011 | 2010 | 2009 |
| 85.00 | 75.80 | 70.10 | 63.80 | 58.80 |
| 75.00 | 65.00 | 75.00 | 55.00 | 67.50 |
| ? | 4.47 | 5.55 | 4.17 | 4.93 |
Assuming with Q4 EPS is 27.5 sen (same as Q3) and full year dividend is 75 sen.
If we value the stock which able to give a 4.5 % dividend yield at FY2013. Then LPI Capital is fully value at RM 16.67 this year.
Again, if we value the stock at 4% dividend yield, then the stock should be valued at RM18.75.
Therefore, LPI should be traded at the range between RM16.75 and RM18.75.
