Highlights

[LPI] QoQ Cumulative 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 -     34.16%    YoY -     12.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 767,397 511,090 246,061 902,729 663,406 427,125 213,328 134.23%
  QoQ % 50.15% 107.71% -72.74% 36.07% 55.32% 100.22% -
  Horiz. % 359.73% 239.58% 115.34% 423.16% 310.98% 200.22% 100.00%
PBT 151,414 92,352 37,821 200,053 148,054 92,106 50,135 108.52%
  QoQ % 63.95% 144.18% -81.09% 35.12% 60.74% 83.72% -
  Horiz. % 302.01% 184.21% 75.44% 399.03% 295.31% 183.72% 100.00%
Tax -31,874 -20,444 -6,344 -45,559 -32,894 -22,062 -11,509 96.85%
  QoQ % -55.91% -222.26% 86.08% -38.50% -49.10% -91.69% -
  Horiz. % 276.95% 177.63% 55.12% 395.86% 285.81% 191.69% 100.00%
NP 119,540 71,908 31,477 154,494 115,160 70,044 38,626 111.93%
  QoQ % 66.24% 128.45% -79.63% 34.16% 64.41% 81.34% -
  Horiz. % 309.48% 186.16% 81.49% 399.97% 298.14% 181.34% 100.00%
NP to SH 119,540 71,908 31,477 154,494 115,160 70,044 38,626 111.93%
  QoQ % 66.24% 128.45% -79.63% 34.16% 64.41% 81.34% -
  Horiz. % 309.48% 186.16% 81.49% 399.97% 298.14% 181.34% 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 647,857 439,182 214,584 748,235 548,246 357,081 174,702 139.01%
  QoQ % 47.51% 104.67% -71.32% 36.48% 53.54% 104.39% -
  Horiz. % 370.84% 251.39% 122.83% 428.29% 313.82% 204.39% 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 33,046 33,045 - 165,222 55,068 55,066 - -
  QoQ % 0.00% 0.00% 0.00% 200.03% 0.01% 0.00% -
  Horiz. % 60.01% 60.01% 0.00% 300.04% 100.01% 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 9.83 % 6.16 % 2.82 % 13.08 % 10.71 % 6.10 % 3.50 % 98.69%
  QoQ % 59.58% 118.44% -78.44% 22.13% 75.57% 74.29% -
  Horiz. % 280.86% 176.00% 80.57% 373.71% 306.00% 174.29% 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 348.33 231.99 111.71 409.78 301.17 193.91 96.87 134.16%
  QoQ % 50.15% 107.67% -72.74% 36.06% 55.31% 100.18% -
  Horiz. % 359.58% 239.49% 115.32% 423.02% 310.90% 200.18% 100.00%
EPS 54.26 32.64 14.29 70.13 52.28 31.80 17.54 111.87%
  QoQ % 66.24% 128.41% -79.62% 34.14% 64.40% 81.30% -
  Horiz. % 309.35% 186.09% 81.47% 399.83% 298.06% 181.30% 100.00%
DPS 15.00 15.00 0.00 75.00 25.00 25.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 60.00% 60.00% 0.00% 300.00% 100.00% 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 192.63 128.29 61.76 226.60 166.52 107.21 53.55 134.22%
  QoQ % 50.15% 107.72% -72.74% 36.08% 55.32% 100.21% -
  Horiz. % 359.72% 239.57% 115.33% 423.16% 310.96% 200.21% 100.00%
EPS 30.01 18.05 7.90 38.78 28.91 17.58 9.70 111.89%
  QoQ % 66.26% 128.48% -79.63% 34.14% 64.45% 81.24% -
  Horiz. % 309.38% 186.08% 81.44% 399.79% 298.04% 181.24% 100.00%
DPS 8.30 8.30 0.00 41.47 13.82 13.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 200.07% 0.00% 0.00% -
  Horiz. % 60.06% 60.06% 0.00% 300.07% 100.00% 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 3.82 5.78 12.50 3.30 3.94 7.11 14.16 -58.15%
  QoQ % -33.91% -53.76% 278.79% -16.24% -44.59% -49.79% -
  Horiz. % 26.98% 40.82% 88.28% 23.31% 27.82% 50.21% 100.00%
P/EPS 24.51 41.12 97.69 19.28 22.69 43.33 78.22 -53.77%
  QoQ % -40.39% -57.91% 406.69% -15.03% -47.63% -44.60% -
  Horiz. % 31.33% 52.57% 124.89% 24.65% 29.01% 55.40% 100.00%
EY 4.08 2.43 1.02 5.19 4.41 2.31 1.28 116.13%
  QoQ % 67.90% 138.24% -80.35% 17.69% 90.91% 80.47% -
  Horiz. % 318.75% 189.84% 79.69% 405.47% 344.53% 180.47% 100.00%
DY 1.13 1.12 0.00 5.55 2.11 1.81 0.00 -
  QoQ % 0.89% 0.00% 0.00% 163.03% 16.57% 0.00% -
  Horiz. % 62.43% 61.88% 0.00% 306.63% 116.57% 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 3.88 5.91 12.51 3.38 3.91 7.12 14.20 -57.79%
  QoQ % -34.35% -52.76% 270.12% -13.55% -45.08% -49.86% -
  Horiz. % 27.32% 41.62% 88.10% 23.80% 27.54% 50.14% 100.00%
P/EPS 24.88 42.03 97.83 19.73 22.53 43.40 78.45 -53.40%
  QoQ % -40.80% -57.04% 395.84% -12.43% -48.09% -44.68% -
  Horiz. % 31.71% 53.58% 124.70% 25.15% 28.72% 55.32% 100.00%
EY 4.02 2.38 1.02 5.07 4.44 2.30 1.27 115.13%
  QoQ % 68.91% 133.33% -79.88% 14.19% 93.04% 81.10% -
  Horiz. % 316.54% 187.40% 80.31% 399.21% 349.61% 181.10% 100.00%
DY 1.11 1.09 0.00 5.42 2.12 1.81 0.00 -
  QoQ % 1.83% 0.00% 0.00% 155.66% 17.13% 0.00% -
  Horiz. % 61.33% 60.22% 0.00% 299.45% 117.13% 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.
 


 

186  369  505  1270 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.17+0.01 
 ASB 0.19-0.03 
 SAPNRG 0.205-0.005 
 PWRWELL 0.36-0.05 
 XOX 0.0550.00 
 DSONIC 1.17+0.13 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.49+0.105 
 DGB 0.060.00 
 HSI-H8W 0.17+0.02 
Partners & Brokers