Highlights

[LPI] QoQ Quarter Result on 2010-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -31.00%    YoY -     16.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 213,328 190,635 194,591 173,869 192,867 178,883 206,625 2.15%
  QoQ % 11.90% -2.03% 11.92% -9.85% 7.82% -13.43% -
  Horiz. % 103.24% 92.26% 94.18% 84.15% 93.34% 86.57% 100.00%
PBT 50,135 49,135 47,445 35,896 48,831 46,520 42,584 11.51%
  QoQ % 2.04% 3.56% 32.17% -26.49% 4.97% 9.24% -
  Horiz. % 117.73% 115.38% 111.42% 84.29% 114.67% 109.24% 100.00%
Tax -11,509 -12,198 -11,240 -9,452 -10,509 -11,549 -9,687 12.19%
  QoQ % 5.65% -8.52% -18.92% 10.06% 9.01% -19.22% -
  Horiz. % 118.81% 125.92% 116.03% 97.57% 108.49% 119.22% 100.00%
NP 38,626 36,937 36,205 26,444 38,322 34,971 32,897 11.31%
  QoQ % 4.57% 2.02% 36.91% -31.00% 9.58% 6.30% -
  Horiz. % 117.41% 112.28% 110.06% 80.38% 116.49% 106.30% 100.00%
NP to SH 38,626 36,937 36,205 26,444 38,322 34,971 32,897 11.31%
  QoQ % 4.57% 2.02% 36.91% -31.00% 9.58% 6.30% -
  Horiz. % 117.41% 112.28% 110.06% 80.38% 116.49% 106.30% 100.00%
Tax Rate 22.96 % 24.83 % 23.69 % 26.33 % 21.52 % 24.83 % 22.75 % 0.62%
  QoQ % -7.53% 4.81% -10.03% 22.35% -13.33% 9.14% -
  Horiz. % 100.92% 109.14% 104.13% 115.74% 94.59% 109.14% 100.00%
Total Cost 174,702 153,698 158,386 147,425 154,545 143,912 173,728 0.37%
  QoQ % 13.67% -2.96% 7.43% -4.61% 7.39% -17.16% -
  Horiz. % 100.56% 88.47% 91.17% 84.86% 88.96% 82.84% 100.00%
Net Worth 1,104,342 1,160,178 1,069,648 825,944 825,905 826,086 803,787 23.61%
  QoQ % -4.81% 8.46% 29.51% 0.00% -0.02% 2.77% -
  Horiz. % 137.39% 144.34% 133.08% 102.76% 102.75% 102.77% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 99,115 - 13,765 - 56,793 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 174.52% 0.00% 24.24% 0.00% 100.00% -
Div Payout % - % 268.34 % - % 52.06 % - % 162.40 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 165.23% 0.00% 32.06% 0.00% 100.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,104,342 1,160,178 1,069,648 825,944 825,905 826,086 803,787 23.61%
  QoQ % -4.81% 8.46% 29.51% 0.00% -0.02% 2.77% -
  Horiz. % 137.39% 144.34% 133.08% 102.76% 102.75% 102.77% 100.00%
NOSH 220,216 220,256 214,866 137,657 137,650 137,681 137,644 36.83%
  QoQ % -0.02% 2.51% 56.09% 0.00% -0.02% 0.03% -
  Horiz. % 159.99% 160.02% 156.10% 100.01% 100.00% 100.03% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 18.11 % 19.38 % 18.61 % 15.21 % 19.87 % 19.55 % 15.92 % 8.98%
  QoQ % -6.55% 4.14% 22.35% -23.45% 1.64% 22.80% -
  Horiz. % 113.76% 121.73% 116.90% 95.54% 124.81% 122.80% 100.00%
ROE 3.50 % 3.18 % 3.38 % 3.20 % 4.64 % 4.23 % 4.09 % -9.87%
  QoQ % 10.06% -5.92% 5.63% -31.03% 9.69% 3.42% -
  Horiz. % 85.57% 77.75% 82.64% 78.24% 113.45% 103.42% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 96.87 86.55 90.56 126.31 140.11 129.93 150.12 -25.35%
  QoQ % 11.92% -4.43% -28.30% -9.85% 7.83% -13.45% -
  Horiz. % 64.53% 57.65% 60.33% 84.14% 93.33% 86.55% 100.00%
EPS 17.54 16.77 16.85 12.32 17.86 16.30 23.90 -18.65%
  QoQ % 4.59% -0.47% 36.77% -31.02% 9.57% -31.80% -
  Horiz. % 73.39% 70.17% 70.50% 51.55% 74.73% 68.20% 100.00%
DPS 0.00 45.00 0.00 10.00 0.00 41.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.09% 0.00% 24.24% 0.00% 100.00% -
NAPS 5.0148 5.2674 4.9782 6.0000 6.0000 6.0000 5.8396 -9.66%
  QoQ % -4.80% 5.81% -17.03% 0.00% 0.00% 2.75% -
  Horiz. % 85.88% 90.20% 85.25% 102.75% 102.75% 102.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 53.55 47.85 48.85 43.64 48.41 44.90 51.87 2.15%
  QoQ % 11.91% -2.05% 11.94% -9.85% 7.82% -13.44% -
  Horiz. % 103.24% 92.25% 94.18% 84.13% 93.33% 86.56% 100.00%
EPS 9.70 9.27 9.09 6.64 9.62 8.78 8.26 11.32%
  QoQ % 4.64% 1.98% 36.90% -30.98% 9.57% 6.30% -
  Horiz. % 117.43% 112.23% 110.05% 80.39% 116.46% 106.30% 100.00%
DPS 0.00 24.88 0.00 3.46 0.00 14.26 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 174.47% 0.00% 24.26% 0.00% 100.00% -
NAPS 2.7721 2.9122 2.6850 2.0732 2.0731 2.0736 2.0176 23.61%
  QoQ % -4.81% 8.46% 29.51% 0.00% -0.02% 2.78% -
  Horiz. % 137.40% 144.34% 133.08% 102.76% 102.75% 102.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 13.7200 13.1800 11.7400 15.3000 13.7200 13.7000 12.4000 -
P/RPS 14.16 15.23 12.96 12.11 9.79 10.54 8.26 43.28%
  QoQ % -7.03% 17.52% 7.02% 23.70% -7.12% 27.60% -
  Horiz. % 171.43% 184.38% 156.90% 146.61% 118.52% 127.60% 100.00%
P/EPS 78.22 78.59 69.67 79.65 49.28 53.94 51.88 31.52%
  QoQ % -0.47% 12.80% -12.53% 61.63% -8.64% 3.97% -
  Horiz. % 150.77% 151.48% 134.29% 153.53% 94.99% 103.97% 100.00%
EY 1.28 1.27 1.44 1.26 2.03 1.85 1.93 -23.97%
  QoQ % 0.79% -11.81% 14.29% -37.93% 9.73% -4.15% -
  Horiz. % 66.32% 65.80% 74.61% 65.28% 105.18% 95.85% 100.00%
DY 0.00 3.41 0.00 0.65 0.00 3.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.29% 0.00% 21.59% 0.00% 100.00% -
P/NAPS 2.74 2.50 2.36 2.55 2.29 2.28 2.12 18.67%
  QoQ % 9.60% 5.93% -7.45% 11.35% 0.44% 7.55% -
  Horiz. % 129.25% 117.92% 111.32% 120.28% 108.02% 107.55% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 07/04/11 11/01/11 07/10/10 08/07/10 08/04/10 07/01/10 08/10/09 -
Price 13.7600 13.9000 11.7600 16.2800 13.8000 14.1400 12.2200 -
P/RPS 14.20 16.06 12.99 12.89 9.85 10.88 8.14 44.96%
  QoQ % -11.58% 23.63% 0.78% 30.86% -9.47% 33.66% -
  Horiz. % 174.45% 197.30% 159.58% 158.35% 121.01% 133.66% 100.00%
P/EPS 78.45 82.89 69.79 84.75 49.57 55.67 51.13 33.06%
  QoQ % -5.36% 18.77% -17.65% 70.97% -10.96% 8.88% -
  Horiz. % 153.43% 162.12% 136.50% 165.75% 96.95% 108.88% 100.00%
EY 1.27 1.21 1.43 1.18 2.02 1.80 1.96 -25.14%
  QoQ % 4.96% -15.38% 21.19% -41.58% 12.22% -8.16% -
  Horiz. % 64.80% 61.73% 72.96% 60.20% 103.06% 91.84% 100.00%
DY 0.00 3.24 0.00 0.61 0.00 2.92 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.96% 0.00% 20.89% 0.00% 100.00% -
P/NAPS 2.74 2.64 2.36 2.71 2.30 2.36 2.09 19.80%
  QoQ % 3.79% 11.86% -12.92% 17.83% -2.54% 12.92% -
  Horiz. % 131.10% 126.32% 112.92% 129.67% 110.05% 112.92% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers