Highlights

[LPI] QoQ Cumulative Quarter Result on 2011-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 07-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -71.99%    YoY -     0.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 902,729 663,406 427,125 213,328 751,726 561,327 366,736 82.01%
  QoQ % 36.07% 55.32% 100.22% -71.62% 33.92% 53.06% -
  Horiz. % 246.15% 180.89% 116.47% 58.17% 204.98% 153.06% 100.00%
PBT 200,053 148,054 92,106 50,135 181,307 132,172 84,727 77.04%
  QoQ % 35.12% 60.74% 83.72% -72.35% 37.18% 56.00% -
  Horiz. % 236.11% 174.74% 108.71% 59.17% 213.99% 156.00% 100.00%
Tax -45,559 -32,894 -22,062 -11,509 -43,399 -31,201 -19,961 73.09%
  QoQ % -38.50% -49.10% -91.69% 73.48% -39.09% -56.31% -
  Horiz. % 228.24% 164.79% 110.53% 57.66% 217.42% 156.31% 100.00%
NP 154,494 115,160 70,044 38,626 137,908 100,971 64,766 78.25%
  QoQ % 34.16% 64.41% 81.34% -71.99% 36.58% 55.90% -
  Horiz. % 238.54% 177.81% 108.15% 59.64% 212.93% 155.90% 100.00%
NP to SH 154,494 115,160 70,044 38,626 137,908 100,971 64,766 78.25%
  QoQ % 34.16% 64.41% 81.34% -71.99% 36.58% 55.90% -
  Horiz. % 238.54% 177.81% 108.15% 59.64% 212.93% 155.90% 100.00%
Tax Rate 22.77 % 22.22 % 23.95 % 22.96 % 23.94 % 23.61 % 23.56 % -2.24%
  QoQ % 2.48% -7.22% 4.31% -4.09% 1.40% 0.21% -
  Horiz. % 96.65% 94.31% 101.66% 97.45% 101.61% 100.21% 100.00%
Total Cost 748,235 548,246 357,081 174,702 613,818 460,356 301,970 82.81%
  QoQ % 36.48% 53.54% 104.39% -71.54% 33.34% 52.45% -
  Horiz. % 247.78% 181.56% 118.25% 57.85% 203.27% 152.45% 100.00%
Net Worth 1,181,516 1,074,834 1,147,664 1,104,342 1,138,048 1,068,794 825,921 26.88%
  QoQ % 9.93% -6.35% 3.92% -2.96% 6.48% 29.41% -
  Horiz. % 143.05% 130.14% 138.96% 133.71% 137.79% 129.41% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 165,222 55,068 55,066 - 118,830 21,469 13,765 421.86%
  QoQ % 200.03% 0.01% 0.00% 0.00% 453.48% 55.97% -
  Horiz. % 1,200.28% 400.05% 400.03% 0.00% 863.26% 155.97% 100.00%
Div Payout % 106.94 % 47.82 % 78.62 % - % 86.17 % 21.26 % 21.25 % 192.80%
  QoQ % 123.63% -39.18% 0.00% 0.00% 305.32% 0.05% -
  Horiz. % 503.25% 225.04% 369.98% 0.00% 405.51% 100.05% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,181,516 1,074,834 1,147,664 1,104,342 1,138,048 1,068,794 825,921 26.88%
  QoQ % 9.93% -6.35% 3.92% -2.96% 6.48% 29.41% -
  Horiz. % 143.05% 130.14% 138.96% 133.71% 137.79% 129.41% 100.00%
NOSH 220,296 220,275 220,264 220,216 216,055 214,694 137,653 36.70%
  QoQ % 0.01% 0.01% 0.02% 1.93% 0.63% 55.97% -
  Horiz. % 160.04% 160.02% 160.01% 159.98% 156.96% 155.97% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.11 % 17.36 % 16.40 % 18.11 % 18.35 % 17.99 % 17.66 % -2.08%
  QoQ % -1.44% 5.85% -9.44% -1.31% 2.00% 1.87% -
  Horiz. % 96.89% 98.30% 92.87% 102.55% 103.91% 101.87% 100.00%
ROE 13.08 % 10.71 % 6.10 % 3.50 % 12.12 % 9.45 % 7.84 % 40.54%
  QoQ % 22.13% 75.57% 74.29% -71.12% 28.25% 20.54% -
  Horiz. % 166.84% 136.61% 77.81% 44.64% 154.59% 120.54% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 409.78 301.17 193.91 96.87 347.93 261.45 266.42 33.14%
  QoQ % 36.06% 55.31% 100.18% -72.16% 33.08% -1.87% -
  Horiz. % 153.81% 113.04% 72.78% 36.36% 130.59% 98.13% 100.00%
EPS 70.13 52.28 31.80 17.54 63.83 47.03 30.18 75.17%
  QoQ % 34.14% 64.40% 81.30% -72.52% 35.72% 55.83% -
  Horiz. % 232.37% 173.23% 105.37% 58.12% 211.50% 155.83% 100.00%
DPS 75.00 25.00 25.00 0.00 55.00 10.00 10.00 281.75%
  QoQ % 200.00% 0.00% 0.00% 0.00% 450.00% 0.00% -
  Horiz. % 750.00% 250.00% 250.00% 0.00% 550.00% 100.00% 100.00%
NAPS 5.3633 4.8795 5.2104 5.0148 5.2674 4.9782 6.0000 -7.19%
  QoQ % 9.91% -6.35% 3.90% -4.80% 5.81% -17.03% -
  Horiz. % 89.39% 81.32% 86.84% 83.58% 87.79% 82.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 226.60 166.52 107.21 53.55 188.69 140.90 92.06 82.00%
  QoQ % 36.08% 55.32% 100.21% -71.62% 33.92% 53.05% -
  Horiz. % 246.14% 180.88% 116.46% 58.17% 204.96% 153.05% 100.00%
EPS 38.78 28.91 17.58 9.70 34.62 25.35 16.26 78.23%
  QoQ % 34.14% 64.45% 81.24% -71.98% 36.57% 55.90% -
  Horiz. % 238.50% 177.80% 108.12% 59.66% 212.92% 155.90% 100.00%
DPS 41.47 13.82 13.82 0.00 29.83 5.39 3.46 421.36%
  QoQ % 200.07% 0.00% 0.00% 0.00% 453.43% 55.78% -
  Horiz. % 1,198.55% 399.42% 399.42% 0.00% 862.14% 155.78% 100.00%
NAPS 2.9658 2.6980 2.8808 2.7721 2.8567 2.6828 2.0732 26.88%
  QoQ % 9.93% -6.35% 3.92% -2.96% 6.48% 29.40% -
  Horiz. % 143.05% 130.14% 138.95% 133.71% 137.79% 129.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 13.5200 11.8600 13.7800 13.7200 13.1800 11.7400 15.3000 -
P/RPS 3.30 3.94 7.11 14.16 3.79 4.49 5.74 -30.79%
  QoQ % -16.24% -44.59% -49.79% 273.61% -15.59% -21.78% -
  Horiz. % 57.49% 68.64% 123.87% 246.69% 66.03% 78.22% 100.00%
P/EPS 19.28 22.69 43.33 78.22 20.65 24.96 32.52 -29.36%
  QoQ % -15.03% -47.63% -44.60% 278.79% -17.27% -23.25% -
  Horiz. % 59.29% 69.77% 133.24% 240.53% 63.50% 76.75% 100.00%
EY 5.19 4.41 2.31 1.28 4.84 4.01 3.08 41.47%
  QoQ % 17.69% 90.91% 80.47% -73.55% 20.70% 30.19% -
  Horiz. % 168.51% 143.18% 75.00% 41.56% 157.14% 130.19% 100.00%
DY 5.55 2.11 1.81 0.00 4.17 0.85 0.65 316.12%
  QoQ % 163.03% 16.57% 0.00% 0.00% 390.59% 30.77% -
  Horiz. % 853.85% 324.62% 278.46% 0.00% 641.54% 130.77% 100.00%
P/NAPS 2.52 2.43 2.64 2.74 2.50 2.36 2.55 -0.78%
  QoQ % 3.70% -7.95% -3.65% 9.60% 5.93% -7.45% -
  Horiz. % 98.82% 95.29% 103.53% 107.45% 98.04% 92.55% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 09/01/12 06/10/11 07/07/11 07/04/11 11/01/11 07/10/10 08/07/10 -
Price 13.8400 11.7800 13.8000 13.7600 13.9000 11.7600 16.2800 -
P/RPS 3.38 3.91 7.12 14.20 4.00 4.50 6.11 -32.54%
  QoQ % -13.55% -45.08% -49.86% 255.00% -11.11% -26.35% -
  Horiz. % 55.32% 63.99% 116.53% 232.41% 65.47% 73.65% 100.00%
P/EPS 19.73 22.53 43.40 78.45 21.78 25.01 34.60 -31.16%
  QoQ % -12.43% -48.09% -44.68% 260.19% -12.91% -27.72% -
  Horiz. % 57.02% 65.12% 125.43% 226.73% 62.95% 72.28% 100.00%
EY 5.07 4.44 2.30 1.27 4.59 4.00 2.89 45.31%
  QoQ % 14.19% 93.04% 81.10% -72.33% 14.75% 38.41% -
  Horiz. % 175.43% 153.63% 79.58% 43.94% 158.82% 138.41% 100.00%
DY 5.42 2.12 1.81 0.00 3.96 0.85 0.61 327.29%
  QoQ % 155.66% 17.13% 0.00% 0.00% 365.88% 39.34% -
  Horiz. % 888.52% 347.54% 296.72% 0.00% 649.18% 139.34% 100.00%
P/NAPS 2.58 2.41 2.65 2.74 2.64 2.36 2.71 -3.22%
  QoQ % 7.05% -9.06% -3.28% 3.79% 11.86% -12.92% -
  Horiz. % 95.20% 88.93% 97.79% 101.11% 97.42% 87.08% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS