Highlights

[LPI] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 11-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     2.44%    YoY -     9.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 884,541 854,250 853,312 751,726 748,436 733,472 771,468 9.54%
  QoQ % 3.55% 0.11% 13.51% 0.44% 2.04% -4.93% -
  Horiz. % 114.66% 110.73% 110.61% 97.44% 97.01% 95.07% 100.00%
PBT 197,405 184,212 200,540 181,307 176,229 169,454 195,324 0.71%
  QoQ % 7.16% -8.14% 10.61% 2.88% 4.00% -13.24% -
  Horiz. % 101.07% 94.31% 102.67% 92.82% 90.22% 86.76% 100.00%
Tax -43,858 -44,124 -46,036 -43,399 -41,601 -39,922 -42,036 2.87%
  QoQ % 0.60% 4.15% -6.08% -4.32% -4.21% 5.03% -
  Horiz. % 104.34% 104.97% 109.52% 103.24% 98.97% 94.97% 100.00%
NP 153,546 140,088 154,504 137,908 134,628 129,532 153,288 0.11%
  QoQ % 9.61% -9.33% 12.03% 2.44% 3.93% -15.50% -
  Horiz. % 100.17% 91.39% 100.79% 89.97% 87.83% 84.50% 100.00%
NP to SH 153,546 140,088 154,504 137,908 134,628 129,532 153,288 0.11%
  QoQ % 9.61% -9.33% 12.03% 2.44% 3.93% -15.50% -
  Horiz. % 100.17% 91.39% 100.79% 89.97% 87.83% 84.50% 100.00%
Tax Rate 22.22 % 23.95 % 22.96 % 23.94 % 23.61 % 23.56 % 21.52 % 2.15%
  QoQ % -7.22% 4.31% -4.09% 1.40% 0.21% 9.48% -
  Horiz. % 103.25% 111.29% 106.69% 111.25% 109.71% 109.48% 100.00%
Total Cost 730,994 714,162 698,808 613,818 613,808 603,940 618,180 11.81%
  QoQ % 2.36% 2.20% 13.85% 0.00% 1.63% -2.30% -
  Horiz. % 118.25% 115.53% 113.04% 99.29% 99.29% 97.70% 100.00%
Net Worth 1,074,834 1,147,664 1,104,342 1,138,048 1,068,794 825,921 825,905 19.18%
  QoQ % -6.35% 3.92% -2.96% 6.48% 29.41% 0.00% -
  Horiz. % 130.14% 138.96% 133.71% 137.79% 129.41% 100.00% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 73,425 110,132 - 118,830 28,625 27,530 - -
  QoQ % -33.33% 0.00% 0.00% 315.11% 3.98% 0.00% -
  Horiz. % 266.70% 400.03% 0.00% 431.63% 103.98% 100.00% -
Div Payout % 47.82 % 78.62 % - % 86.17 % 21.26 % 21.25 % - % -
  QoQ % -39.18% 0.00% 0.00% 305.32% 0.05% 0.00% -
  Horiz. % 225.04% 369.98% 0.00% 405.51% 100.05% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,074,834 1,147,664 1,104,342 1,138,048 1,068,794 825,921 825,905 19.18%
  QoQ % -6.35% 3.92% -2.96% 6.48% 29.41% 0.00% -
  Horiz. % 130.14% 138.96% 133.71% 137.79% 129.41% 100.00% 100.00%
NOSH 220,275 220,264 220,216 216,055 214,694 137,653 137,650 36.77%
  QoQ % 0.01% 0.02% 1.93% 0.63% 55.97% 0.00% -
  Horiz. % 160.02% 160.02% 159.98% 156.96% 155.97% 100.00% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.36 % 16.40 % 18.11 % 18.35 % 17.99 % 17.66 % 19.87 % -8.60%
  QoQ % 5.85% -9.44% -1.31% 2.00% 1.87% -11.12% -
  Horiz. % 87.37% 82.54% 91.14% 92.35% 90.54% 88.88% 100.00%
ROE 14.29 % 12.21 % 13.99 % 12.12 % 12.60 % 15.68 % 18.56 % -15.98%
  QoQ % 17.04% -12.72% 15.43% -3.81% -19.64% -15.52% -
  Horiz. % 76.99% 65.79% 75.38% 65.30% 67.89% 84.48% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 401.56 387.83 387.49 347.93 348.60 532.84 560.45 -19.91%
  QoQ % 3.54% 0.09% 11.37% -0.19% -34.58% -4.93% -
  Horiz. % 71.65% 69.20% 69.14% 62.08% 62.20% 95.07% 100.00%
EPS 69.71 63.60 70.16 63.83 62.71 60.36 71.44 -1.62%
  QoQ % 9.61% -9.35% 9.92% 1.79% 3.89% -15.51% -
  Horiz. % 97.58% 89.03% 98.21% 89.35% 87.78% 84.49% 100.00%
DPS 33.33 50.00 0.00 55.00 13.33 20.00 0.00 -
  QoQ % -33.34% 0.00% 0.00% 312.60% -33.35% 0.00% -
  Horiz. % 166.65% 250.00% 0.00% 275.00% 66.65% 100.00% -
NAPS 4.8795 5.2104 5.0148 5.2674 4.9782 6.0000 6.0000 -12.86%
  QoQ % -6.35% 3.90% -4.80% 5.81% -17.03% 0.00% -
  Horiz. % 81.32% 86.84% 83.58% 87.79% 82.97% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 222.03 214.43 214.19 188.69 187.87 184.11 193.65 9.54%
  QoQ % 3.54% 0.11% 13.51% 0.44% 2.04% -4.93% -
  Horiz. % 114.66% 110.73% 110.61% 97.44% 97.02% 95.07% 100.00%
EPS 38.54 35.16 38.78 34.62 33.79 32.51 38.48 0.10%
  QoQ % 9.61% -9.33% 12.02% 2.46% 3.94% -15.51% -
  Horiz. % 100.16% 91.37% 100.78% 89.97% 87.81% 84.49% 100.00%
DPS 18.43 27.64 0.00 29.83 7.19 6.91 0.00 -
  QoQ % -33.32% 0.00% 0.00% 314.88% 4.05% 0.00% -
  Horiz. % 266.71% 400.00% 0.00% 431.69% 104.05% 100.00% -
NAPS 2.6980 2.8808 2.7721 2.8567 2.6828 2.0732 2.0731 19.18%
  QoQ % -6.35% 3.92% -2.96% 6.48% 29.40% 0.00% -
  Horiz. % 130.14% 138.96% 133.72% 137.80% 129.41% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 11.8600 13.7800 13.7200 13.1800 11.7400 15.3000 13.7200 -
P/RPS 2.95 3.55 3.54 3.79 3.37 2.87 2.45 13.17%
  QoQ % -16.90% 0.28% -6.60% 12.46% 17.42% 17.14% -
  Horiz. % 120.41% 144.90% 144.49% 154.69% 137.55% 117.14% 100.00%
P/EPS 17.01 21.67 19.56 20.65 18.72 16.26 12.32 23.97%
  QoQ % -21.50% 10.79% -5.28% 10.31% 15.13% 31.98% -
  Horiz. % 138.07% 175.89% 158.77% 167.61% 151.95% 131.98% 100.00%
EY 5.88 4.62 5.11 4.84 5.34 6.15 8.12 -19.34%
  QoQ % 27.27% -9.59% 5.58% -9.36% -13.17% -24.26% -
  Horiz. % 72.41% 56.90% 62.93% 59.61% 65.76% 75.74% 100.00%
DY 2.81 3.63 0.00 4.17 1.14 1.31 0.00 -
  QoQ % -22.59% 0.00% 0.00% 265.79% -12.98% 0.00% -
  Horiz. % 214.50% 277.10% 0.00% 318.32% 87.02% 100.00% -
P/NAPS 2.43 2.64 2.74 2.50 2.36 2.55 2.29 4.03%
  QoQ % -7.95% -3.65% 9.60% 5.93% -7.45% 11.35% -
  Horiz. % 106.11% 115.28% 119.65% 109.17% 103.06% 111.35% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 06/10/11 07/07/11 07/04/11 11/01/11 07/10/10 08/07/10 08/04/10 -
Price 11.7800 13.8000 13.7600 13.9000 11.7600 16.2800 13.8000 -
P/RPS 2.93 3.56 3.55 4.00 3.37 3.06 2.46 12.35%
  QoQ % -17.70% 0.28% -11.25% 18.69% 10.13% 24.39% -
  Horiz. % 119.11% 144.72% 144.31% 162.60% 136.99% 124.39% 100.00%
P/EPS 16.90 21.70 19.61 21.78 18.75 17.30 12.39 22.97%
  QoQ % -22.12% 10.66% -9.96% 16.16% 8.38% 39.63% -
  Horiz. % 136.40% 175.14% 158.27% 175.79% 151.33% 139.63% 100.00%
EY 5.92 4.61 5.10 4.59 5.33 5.78 8.07 -18.65%
  QoQ % 28.42% -9.61% 11.11% -13.88% -7.79% -28.38% -
  Horiz. % 73.36% 57.13% 63.20% 56.88% 66.05% 71.62% 100.00%
DY 2.83 3.62 0.00 3.96 1.13 1.23 0.00 -
  QoQ % -21.82% 0.00% 0.00% 250.44% -8.13% 0.00% -
  Horiz. % 230.08% 294.31% 0.00% 321.95% 91.87% 100.00% -
P/NAPS 2.41 2.65 2.74 2.64 2.36 2.71 2.30 3.16%
  QoQ % -9.06% -3.28% 3.79% 11.86% -12.92% 17.83% -
  Horiz. % 104.78% 115.22% 119.13% 114.78% 102.61% 117.83% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS