Highlights

[LPI] QoQ Annualized Quarter Result on 2011-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 09-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     0.62%    YoY -     12.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,023,196 1,022,180 984,244 902,729 884,541 854,250 853,312 12.83%
  QoQ % 0.10% 3.85% 9.03% 2.06% 3.55% 0.11% -
  Horiz. % 119.91% 119.79% 115.34% 105.79% 103.66% 100.11% 100.00%
PBT 201,885 184,704 151,284 200,053 197,405 184,212 200,540 0.45%
  QoQ % 9.30% 22.09% -24.38% 1.34% 7.16% -8.14% -
  Horiz. % 100.67% 92.10% 75.44% 99.76% 98.44% 91.86% 100.00%
Tax -42,498 -40,888 -25,376 -45,559 -43,858 -44,124 -46,036 -5.18%
  QoQ % -3.94% -61.13% 44.30% -3.88% 0.60% 4.15% -
  Horiz. % 92.32% 88.82% 55.12% 98.96% 95.27% 95.85% 100.00%
NP 159,386 143,816 125,908 154,494 153,546 140,088 154,504 2.09%
  QoQ % 10.83% 14.22% -18.50% 0.62% 9.61% -9.33% -
  Horiz. % 103.16% 93.08% 81.49% 99.99% 99.38% 90.67% 100.00%
NP to SH 159,386 143,816 125,908 154,494 153,546 140,088 154,504 2.09%
  QoQ % 10.83% 14.22% -18.50% 0.62% 9.61% -9.33% -
  Horiz. % 103.16% 93.08% 81.49% 99.99% 99.38% 90.67% 100.00%
Tax Rate 21.05 % 22.14 % 16.77 % 22.77 % 22.22 % 23.95 % 22.96 % -5.61%
  QoQ % -4.92% 32.02% -26.35% 2.48% -7.22% 4.31% -
  Horiz. % 91.68% 96.43% 73.04% 99.17% 96.78% 104.31% 100.00%
Total Cost 863,809 878,364 858,336 748,235 730,994 714,162 698,808 15.13%
  QoQ % -1.66% 2.33% 14.71% 2.36% 2.36% 2.20% -
  Horiz. % 123.61% 125.69% 122.83% 107.07% 104.61% 102.20% 100.00%
Net Worth 1,216,439 1,167,006 1,117,863 1,181,516 1,074,834 1,147,664 1,104,342 6.64%
  QoQ % 4.24% 4.40% -5.39% 9.93% -6.35% 3.92% -
  Horiz. % 110.15% 105.67% 101.22% 106.99% 97.33% 103.92% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 44,061 66,091 - 165,222 73,425 110,132 - -
  QoQ % -33.33% 0.00% 0.00% 125.02% -33.33% 0.00% -
  Horiz. % 40.01% 60.01% 0.00% 150.02% 66.67% 100.00% -
Div Payout % 27.64 % 45.96 % - % 106.94 % 47.82 % 78.62 % - % -
  QoQ % -39.86% 0.00% 0.00% 123.63% -39.18% 0.00% -
  Horiz. % 35.16% 58.46% 0.00% 136.02% 60.82% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,216,439 1,167,006 1,117,863 1,181,516 1,074,834 1,147,664 1,104,342 6.64%
  QoQ % 4.24% 4.40% -5.39% 9.93% -6.35% 3.92% -
  Horiz. % 110.15% 105.67% 101.22% 106.99% 97.33% 103.92% 100.00%
NOSH 220,309 220,306 220,272 220,296 220,275 220,264 220,216 0.03%
  QoQ % 0.00% 0.02% -0.01% 0.01% 0.01% 0.02% -
  Horiz. % 100.04% 100.04% 100.03% 100.04% 100.03% 100.02% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 15.58 % 14.07 % 12.79 % 17.11 % 17.36 % 16.40 % 18.11 % -9.52%
  QoQ % 10.73% 10.01% -25.25% -1.44% 5.85% -9.44% -
  Horiz. % 86.03% 77.69% 70.62% 94.48% 95.86% 90.56% 100.00%
ROE 13.10 % 12.32 % 11.26 % 13.08 % 14.29 % 12.21 % 13.99 % -4.28%
  QoQ % 6.33% 9.41% -13.91% -8.47% 17.04% -12.72% -
  Horiz. % 93.64% 88.06% 80.49% 93.50% 102.14% 87.28% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 464.44 463.98 446.83 409.78 401.56 387.83 387.49 12.80%
  QoQ % 0.10% 3.84% 9.04% 2.05% 3.54% 0.09% -
  Horiz. % 119.86% 119.74% 115.31% 105.75% 103.63% 100.09% 100.00%
EPS 72.35 65.28 57.16 70.13 69.71 63.60 70.16 2.06%
  QoQ % 10.83% 14.21% -18.49% 0.60% 9.61% -9.35% -
  Horiz. % 103.12% 93.04% 81.47% 99.96% 99.36% 90.65% 100.00%
DPS 20.00 30.00 0.00 75.00 33.33 50.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 125.02% -33.34% 0.00% -
  Horiz. % 40.00% 60.00% 0.00% 150.00% 66.66% 100.00% -
NAPS 5.5215 5.2972 5.0749 5.3633 4.8795 5.2104 5.0148 6.61%
  QoQ % 4.23% 4.38% -5.38% 9.91% -6.35% 3.90% -
  Horiz. % 110.10% 105.63% 101.20% 106.95% 97.30% 103.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 256.84 256.58 247.06 226.60 222.03 214.43 214.19 12.83%
  QoQ % 0.10% 3.85% 9.03% 2.06% 3.54% 0.11% -
  Horiz. % 119.91% 119.79% 115.35% 105.79% 103.66% 100.11% 100.00%
EPS 40.01 36.10 31.60 38.78 38.54 35.16 38.78 2.10%
  QoQ % 10.83% 14.24% -18.51% 0.62% 9.61% -9.33% -
  Horiz. % 103.17% 93.09% 81.49% 100.00% 99.38% 90.67% 100.00%
DPS 11.06 16.59 0.00 41.47 18.43 27.64 0.00 -
  QoQ % -33.33% 0.00% 0.00% 125.01% -33.32% 0.00% -
  Horiz. % 40.01% 60.02% 0.00% 150.04% 66.68% 100.00% -
NAPS 3.0534 2.9294 2.8060 2.9658 2.6980 2.8808 2.7721 6.64%
  QoQ % 4.23% 4.40% -5.39% 9.93% -6.35% 3.92% -
  Horiz. % 110.15% 105.67% 101.22% 106.99% 97.33% 103.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 13.3000 13.4200 13.9600 13.5200 11.8600 13.7800 13.7200 -
P/RPS 2.86 2.89 3.12 3.30 2.95 3.55 3.54 -13.22%
  QoQ % -1.04% -7.37% -5.45% 11.86% -16.90% 0.28% -
  Horiz. % 80.79% 81.64% 88.14% 93.22% 83.33% 100.28% 100.00%
P/EPS 18.38 20.56 24.42 19.28 17.01 21.67 19.56 -4.05%
  QoQ % -10.60% -15.81% 26.66% 13.35% -21.50% 10.79% -
  Horiz. % 93.97% 105.11% 124.85% 98.57% 86.96% 110.79% 100.00%
EY 5.44 4.86 4.09 5.19 5.88 4.62 5.11 4.25%
  QoQ % 11.93% 18.83% -21.19% -11.73% 27.27% -9.59% -
  Horiz. % 106.46% 95.11% 80.04% 101.57% 115.07% 90.41% 100.00%
DY 1.50 2.24 0.00 5.55 2.81 3.63 0.00 -
  QoQ % -33.04% 0.00% 0.00% 97.51% -22.59% 0.00% -
  Horiz. % 41.32% 61.71% 0.00% 152.89% 77.41% 100.00% -
P/NAPS 2.41 2.53 2.75 2.52 2.43 2.64 2.74 -8.18%
  QoQ % -4.74% -8.00% 9.13% 3.70% -7.95% -3.65% -
  Horiz. % 87.96% 92.34% 100.36% 91.97% 88.69% 96.35% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 09/10/12 09/07/12 09/04/12 09/01/12 06/10/11 07/07/11 07/04/11 -
Price 13.5000 13.7200 13.9800 13.8400 11.7800 13.8000 13.7600 -
P/RPS 2.91 2.96 3.13 3.38 2.93 3.56 3.55 -12.38%
  QoQ % -1.69% -5.43% -7.40% 15.36% -17.70% 0.28% -
  Horiz. % 81.97% 83.38% 88.17% 95.21% 82.54% 100.28% 100.00%
P/EPS 18.66 21.02 24.46 19.73 16.90 21.70 19.61 -3.25%
  QoQ % -11.23% -14.06% 23.97% 16.75% -22.12% 10.66% -
  Horiz. % 95.16% 107.19% 124.73% 100.61% 86.18% 110.66% 100.00%
EY 5.36 4.76 4.09 5.07 5.92 4.61 5.10 3.36%
  QoQ % 12.61% 16.38% -19.33% -14.36% 28.42% -9.61% -
  Horiz. % 105.10% 93.33% 80.20% 99.41% 116.08% 90.39% 100.00%
DY 1.48 2.19 0.00 5.42 2.83 3.62 0.00 -
  QoQ % -32.42% 0.00% 0.00% 91.52% -21.82% 0.00% -
  Horiz. % 40.88% 60.50% 0.00% 149.72% 78.18% 100.00% -
P/NAPS 2.44 2.59 2.75 2.58 2.41 2.65 2.74 -7.42%
  QoQ % -5.79% -5.82% 6.59% 7.05% -9.06% -3.28% -
  Horiz. % 89.05% 94.53% 100.36% 94.16% 87.96% 96.72% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

490  269  653  1043 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 HIAPTEK 0.285+0.005 
 TNLOGIS 0.94+0.105 
 NETX 0.15+0.005 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 VIVOCOM 1.06-0.08 

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