Highlights

[LPI] QoQ Quarter Result on 2011-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 07-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -18.66%    YoY -     18.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 246,061 239,323 236,281 213,797 213,328 190,635 194,591 16.92%
  QoQ % 2.82% 1.29% 10.52% 0.22% 11.90% -2.03% -
  Horiz. % 126.45% 122.99% 121.42% 109.87% 109.63% 97.97% 100.00%
PBT 37,821 51,999 55,948 41,971 50,135 49,135 47,445 -14.02%
  QoQ % -27.27% -7.06% 33.30% -16.28% 2.04% 3.56% -
  Horiz. % 79.72% 109.60% 117.92% 88.46% 105.67% 103.56% 100.00%
Tax -6,344 -12,665 -10,832 -10,553 -11,509 -12,198 -11,240 -31.68%
  QoQ % 49.91% -16.92% -2.64% 8.31% 5.65% -8.52% -
  Horiz. % 56.44% 112.68% 96.37% 93.89% 102.39% 108.52% 100.00%
NP 31,477 39,334 45,116 31,418 38,626 36,937 36,205 -8.90%
  QoQ % -19.98% -12.82% 43.60% -18.66% 4.57% 2.02% -
  Horiz. % 86.94% 108.64% 124.61% 86.78% 106.69% 102.02% 100.00%
NP to SH 31,477 39,334 45,116 31,418 38,626 36,937 36,205 -8.90%
  QoQ % -19.98% -12.82% 43.60% -18.66% 4.57% 2.02% -
  Horiz. % 86.94% 108.64% 124.61% 86.78% 106.69% 102.02% 100.00%
Tax Rate 16.77 % 24.36 % 19.36 % 25.14 % 22.96 % 24.83 % 23.69 % -20.55%
  QoQ % -31.16% 25.83% -22.99% 9.49% -7.53% 4.81% -
  Horiz. % 70.79% 102.83% 81.72% 106.12% 96.92% 104.81% 100.00%
Total Cost 214,584 199,989 191,165 182,379 174,702 153,698 158,386 22.42%
  QoQ % 7.30% 4.62% 4.82% 4.39% 13.67% -2.96% -
  Horiz. % 135.48% 126.27% 120.70% 115.15% 110.30% 97.04% 100.00%
Net Worth 1,117,863 1,181,848 1,074,919 1,147,968 1,104,342 1,160,178 1,069,648 2.98%
  QoQ % -5.41% 9.95% -6.36% 3.95% -4.81% 8.46% -
  Horiz. % 104.51% 110.49% 100.49% 107.32% 103.24% 108.46% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 110,179 - 55,080 - 99,115 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.16% 0.00% 55.57% 0.00% 100.00% -
Div Payout % - % 280.11 % - % 175.32 % - % 268.34 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.39% 0.00% 65.34% 0.00% 100.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,117,863 1,181,848 1,074,919 1,147,968 1,104,342 1,160,178 1,069,648 2.98%
  QoQ % -5.41% 9.95% -6.36% 3.95% -4.81% 8.46% -
  Horiz. % 104.51% 110.49% 100.49% 107.32% 103.24% 108.46% 100.00%
NOSH 220,272 220,358 220,292 220,322 220,216 220,256 214,866 1.67%
  QoQ % -0.04% 0.03% -0.01% 0.05% -0.02% 2.51% -
  Horiz. % 102.52% 102.56% 102.53% 102.54% 102.49% 102.51% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.79 % 16.44 % 19.09 % 14.70 % 18.11 % 19.38 % 18.61 % -22.10%
  QoQ % -22.20% -13.88% 29.86% -18.83% -6.55% 4.14% -
  Horiz. % 68.73% 88.34% 102.58% 78.99% 97.31% 104.14% 100.00%
ROE 2.82 % 3.33 % 4.20 % 2.74 % 3.50 % 3.18 % 3.38 % -11.37%
  QoQ % -15.32% -20.71% 53.28% -21.71% 10.06% -5.92% -
  Horiz. % 83.43% 98.52% 124.26% 81.07% 103.55% 94.08% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 111.71 108.61 107.26 97.04 96.87 86.55 90.56 15.00%
  QoQ % 2.85% 1.26% 10.53% 0.18% 11.92% -4.43% -
  Horiz. % 123.35% 119.93% 118.44% 107.16% 106.97% 95.57% 100.00%
EPS 14.29 17.85 20.48 14.26 17.54 16.77 16.85 -10.40%
  QoQ % -19.94% -12.84% 43.62% -18.70% 4.59% -0.47% -
  Horiz. % 84.81% 105.93% 121.54% 84.63% 104.09% 99.53% 100.00%
DPS 0.00 50.00 0.00 25.00 0.00 45.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.11% 0.00% 55.56% 0.00% 100.00% -
NAPS 5.0749 5.3633 4.8795 5.2104 5.0148 5.2674 4.9782 1.29%
  QoQ % -5.38% 9.91% -6.35% 3.90% -4.80% 5.81% -
  Horiz. % 101.94% 107.74% 98.02% 104.66% 100.74% 105.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 61.76 60.07 59.31 53.67 53.55 47.85 48.85 16.91%
  QoQ % 2.81% 1.28% 10.51% 0.22% 11.91% -2.05% -
  Horiz. % 126.43% 122.97% 121.41% 109.87% 109.62% 97.95% 100.00%
EPS 7.90 9.87 11.32 7.89 9.70 9.27 9.09 -8.92%
  QoQ % -19.96% -12.81% 43.47% -18.66% 4.64% 1.98% -
  Horiz. % 86.91% 108.58% 124.53% 86.80% 106.71% 101.98% 100.00%
DPS 0.00 27.66 0.00 13.83 0.00 24.88 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.17% 0.00% 55.59% 0.00% 100.00% -
NAPS 2.8060 2.9666 2.6982 2.8816 2.7721 2.9122 2.6850 2.98%
  QoQ % -5.41% 9.95% -6.36% 3.95% -4.81% 8.46% -
  Horiz. % 104.51% 110.49% 100.49% 107.32% 103.24% 108.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 13.9600 13.5200 11.8600 13.7800 13.7200 13.1800 11.7400 -
P/RPS 12.50 12.45 11.06 14.20 14.16 15.23 12.96 -2.38%
  QoQ % 0.40% 12.57% -22.11% 0.28% -7.03% 17.52% -
  Horiz. % 96.45% 96.06% 85.34% 109.57% 109.26% 117.52% 100.00%
P/EPS 97.69 75.74 57.91 96.63 78.22 78.59 69.67 25.25%
  QoQ % 28.98% 30.79% -40.07% 23.54% -0.47% 12.80% -
  Horiz. % 140.22% 108.71% 83.12% 138.70% 112.27% 112.80% 100.00%
EY 1.02 1.32 1.73 1.03 1.28 1.27 1.44 -20.52%
  QoQ % -22.73% -23.70% 67.96% -19.53% 0.79% -11.81% -
  Horiz. % 70.83% 91.67% 120.14% 71.53% 88.89% 88.19% 100.00%
DY 0.00 3.70 0.00 1.81 0.00 3.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.50% 0.00% 53.08% 0.00% 100.00% -
P/NAPS 2.75 2.52 2.43 2.64 2.74 2.50 2.36 10.72%
  QoQ % 9.13% 3.70% -7.95% -3.65% 9.60% 5.93% -
  Horiz. % 116.53% 106.78% 102.97% 111.86% 116.10% 105.93% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 09/04/12 09/01/12 06/10/11 07/07/11 07/04/11 11/01/11 07/10/10 -
Price 13.9800 13.8400 11.7800 13.8000 13.7600 13.9000 11.7600 -
P/RPS 12.51 12.74 10.98 14.22 14.20 16.06 12.99 -2.48%
  QoQ % -1.81% 16.03% -22.78% 0.14% -11.58% 23.63% -
  Horiz. % 96.30% 98.08% 84.53% 109.47% 109.31% 123.63% 100.00%
P/EPS 97.83 77.54 57.52 96.77 78.45 82.89 69.79 25.23%
  QoQ % 26.17% 34.81% -40.56% 23.35% -5.36% 18.77% -
  Horiz. % 140.18% 111.10% 82.42% 138.66% 112.41% 118.77% 100.00%
EY 1.02 1.29 1.74 1.03 1.27 1.21 1.43 -20.15%
  QoQ % -20.93% -25.86% 68.93% -18.90% 4.96% -15.38% -
  Horiz. % 71.33% 90.21% 121.68% 72.03% 88.81% 84.62% 100.00%
DY 0.00 3.61 0.00 1.81 0.00 3.24 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.42% 0.00% 55.86% 0.00% 100.00% -
P/NAPS 2.75 2.58 2.41 2.65 2.74 2.64 2.36 10.72%
  QoQ % 6.59% 7.05% -9.06% -3.28% 3.79% 11.86% -
  Horiz. % 116.53% 109.32% 102.12% 112.29% 116.10% 111.86% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

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