Highlights

[LPI] QoQ Cumulative Quarter Result on 2011-09-30 [#3]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 06-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     64.41%    YoY -     14.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 511,090 246,061 902,729 663,406 427,125 213,328 751,726 -22.70%
  QoQ % 107.71% -72.74% 36.07% 55.32% 100.22% -71.62% -
  Horiz. % 67.99% 32.73% 120.09% 88.25% 56.82% 28.38% 100.00%
PBT 92,352 37,821 200,053 148,054 92,106 50,135 181,307 -36.25%
  QoQ % 144.18% -81.09% 35.12% 60.74% 83.72% -72.35% -
  Horiz. % 50.94% 20.86% 110.34% 81.66% 50.80% 27.65% 100.00%
Tax -20,444 -6,344 -45,559 -32,894 -22,062 -11,509 -43,399 -39.49%
  QoQ % -222.26% 86.08% -38.50% -49.10% -91.69% 73.48% -
  Horiz. % 47.11% 14.62% 104.98% 75.79% 50.84% 26.52% 100.00%
NP 71,908 31,477 154,494 115,160 70,044 38,626 137,908 -35.24%
  QoQ % 128.45% -79.63% 34.16% 64.41% 81.34% -71.99% -
  Horiz. % 52.14% 22.82% 112.03% 83.50% 50.79% 28.01% 100.00%
NP to SH 71,908 31,477 154,494 115,160 70,044 38,626 137,908 -35.24%
  QoQ % 128.45% -79.63% 34.16% 64.41% 81.34% -71.99% -
  Horiz. % 52.14% 22.82% 112.03% 83.50% 50.79% 28.01% 100.00%
Tax Rate 22.14 % 16.77 % 22.77 % 22.22 % 23.95 % 22.96 % 23.94 % -5.08%
  QoQ % 32.02% -26.35% 2.48% -7.22% 4.31% -4.09% -
  Horiz. % 92.48% 70.05% 95.11% 92.82% 100.04% 95.91% 100.00%
Total Cost 439,182 214,584 748,235 548,246 357,081 174,702 613,818 -20.02%
  QoQ % 104.67% -71.32% 36.48% 53.54% 104.39% -71.54% -
  Horiz. % 71.55% 34.96% 121.90% 89.32% 58.17% 28.46% 100.00%
Net Worth 1,167,006 1,117,863 1,181,516 1,074,834 1,147,664 1,104,342 1,138,048 1.69%
  QoQ % 4.40% -5.39% 9.93% -6.35% 3.92% -2.96% -
  Horiz. % 102.54% 98.23% 103.82% 94.45% 100.84% 97.04% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 33,045 - 165,222 55,068 55,066 - 118,830 -57.43%
  QoQ % 0.00% 0.00% 200.03% 0.01% 0.00% 0.00% -
  Horiz. % 27.81% 0.00% 139.04% 46.34% 46.34% 0.00% 100.00%
Div Payout % 45.96 % - % 106.94 % 47.82 % 78.62 % - % 86.17 % -34.26%
  QoQ % 0.00% 0.00% 123.63% -39.18% 0.00% 0.00% -
  Horiz. % 53.34% 0.00% 124.10% 55.49% 91.24% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,167,006 1,117,863 1,181,516 1,074,834 1,147,664 1,104,342 1,138,048 1.69%
  QoQ % 4.40% -5.39% 9.93% -6.35% 3.92% -2.96% -
  Horiz. % 102.54% 98.23% 103.82% 94.45% 100.84% 97.04% 100.00%
NOSH 220,306 220,272 220,296 220,275 220,264 220,216 216,055 1.31%
  QoQ % 0.02% -0.01% 0.01% 0.01% 0.02% 1.93% -
  Horiz. % 101.97% 101.95% 101.96% 101.95% 101.95% 101.93% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 14.07 % 12.79 % 17.11 % 17.36 % 16.40 % 18.11 % 18.35 % -16.24%
  QoQ % 10.01% -25.25% -1.44% 5.85% -9.44% -1.31% -
  Horiz. % 76.68% 69.70% 93.24% 94.60% 89.37% 98.69% 100.00%
ROE 6.16 % 2.82 % 13.08 % 10.71 % 6.10 % 3.50 % 12.12 % -36.34%
  QoQ % 118.44% -78.44% 22.13% 75.57% 74.29% -71.12% -
  Horiz. % 50.83% 23.27% 107.92% 88.37% 50.33% 28.88% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 231.99 111.71 409.78 301.17 193.91 96.87 347.93 -23.70%
  QoQ % 107.67% -72.74% 36.06% 55.31% 100.18% -72.16% -
  Horiz. % 66.68% 32.11% 117.78% 86.56% 55.73% 27.84% 100.00%
EPS 32.64 14.29 70.13 52.28 31.80 17.54 63.83 -36.08%
  QoQ % 128.41% -79.62% 34.14% 64.40% 81.30% -72.52% -
  Horiz. % 51.14% 22.39% 109.87% 81.91% 49.82% 27.48% 100.00%
DPS 15.00 0.00 75.00 25.00 25.00 0.00 55.00 -57.98%
  QoQ % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 27.27% 0.00% 136.36% 45.45% 45.45% 0.00% 100.00%
NAPS 5.2972 5.0749 5.3633 4.8795 5.2104 5.0148 5.2674 0.38%
  QoQ % 4.38% -5.38% 9.91% -6.35% 3.90% -4.80% -
  Horiz. % 100.57% 96.35% 101.82% 92.64% 98.92% 95.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 128.29 61.76 226.60 166.52 107.21 53.55 188.69 -22.70%
  QoQ % 107.72% -72.74% 36.08% 55.32% 100.21% -71.62% -
  Horiz. % 67.99% 32.73% 120.09% 88.25% 56.82% 28.38% 100.00%
EPS 18.05 7.90 38.78 28.91 17.58 9.70 34.62 -35.25%
  QoQ % 128.48% -79.63% 34.14% 64.45% 81.24% -71.98% -
  Horiz. % 52.14% 22.82% 112.02% 83.51% 50.78% 28.02% 100.00%
DPS 8.30 0.00 41.47 13.82 13.82 0.00 29.83 -57.41%
  QoQ % 0.00% 0.00% 200.07% 0.00% 0.00% 0.00% -
  Horiz. % 27.82% 0.00% 139.02% 46.33% 46.33% 0.00% 100.00%
NAPS 2.9294 2.8060 2.9658 2.6980 2.8808 2.7721 2.8567 1.69%
  QoQ % 4.40% -5.39% 9.93% -6.35% 3.92% -2.96% -
  Horiz. % 102.54% 98.23% 103.82% 94.44% 100.84% 97.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 13.4200 13.9600 13.5200 11.8600 13.7800 13.7200 13.1800 -
P/RPS 5.78 12.50 3.30 3.94 7.11 14.16 3.79 32.53%
  QoQ % -53.76% 278.79% -16.24% -44.59% -49.79% 273.61% -
  Horiz. % 152.51% 329.82% 87.07% 103.96% 187.60% 373.61% 100.00%
P/EPS 41.12 97.69 19.28 22.69 43.33 78.22 20.65 58.34%
  QoQ % -57.91% 406.69% -15.03% -47.63% -44.60% 278.79% -
  Horiz. % 199.13% 473.08% 93.37% 109.88% 209.83% 378.79% 100.00%
EY 2.43 1.02 5.19 4.41 2.31 1.28 4.84 -36.86%
  QoQ % 138.24% -80.35% 17.69% 90.91% 80.47% -73.55% -
  Horiz. % 50.21% 21.07% 107.23% 91.12% 47.73% 26.45% 100.00%
DY 1.12 0.00 5.55 2.11 1.81 0.00 4.17 -58.41%
  QoQ % 0.00% 0.00% 163.03% 16.57% 0.00% 0.00% -
  Horiz. % 26.86% 0.00% 133.09% 50.60% 43.41% 0.00% 100.00%
P/NAPS 2.53 2.75 2.52 2.43 2.64 2.74 2.50 0.80%
  QoQ % -8.00% 9.13% 3.70% -7.95% -3.65% 9.60% -
  Horiz. % 101.20% 110.00% 100.80% 97.20% 105.60% 109.60% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/07/12 09/04/12 09/01/12 06/10/11 07/07/11 07/04/11 11/01/11 -
Price 13.7200 13.9800 13.8400 11.7800 13.8000 13.7600 13.9000 -
P/RPS 5.91 12.51 3.38 3.91 7.12 14.20 4.00 29.75%
  QoQ % -52.76% 270.12% -13.55% -45.08% -49.86% 255.00% -
  Horiz. % 147.75% 312.75% 84.50% 97.75% 178.00% 355.00% 100.00%
P/EPS 42.03 97.83 19.73 22.53 43.40 78.45 21.78 55.06%
  QoQ % -57.04% 395.84% -12.43% -48.09% -44.68% 260.19% -
  Horiz. % 192.98% 449.17% 90.59% 103.44% 199.27% 360.19% 100.00%
EY 2.38 1.02 5.07 4.44 2.30 1.27 4.59 -35.48%
  QoQ % 133.33% -79.88% 14.19% 93.04% 81.10% -72.33% -
  Horiz. % 51.85% 22.22% 110.46% 96.73% 50.11% 27.67% 100.00%
DY 1.09 0.00 5.42 2.12 1.81 0.00 3.96 -57.72%
  QoQ % 0.00% 0.00% 155.66% 17.13% 0.00% 0.00% -
  Horiz. % 27.53% 0.00% 136.87% 53.54% 45.71% 0.00% 100.00%
P/NAPS 2.59 2.75 2.58 2.41 2.65 2.74 2.64 -1.27%
  QoQ % -5.82% 6.59% 7.05% -9.06% -3.28% 3.79% -
  Horiz. % 98.11% 104.17% 97.73% 91.29% 100.38% 103.79% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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