Highlights

[LPI] QoQ Quarter Result on 2009-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 07-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     6.30%    YoY -     6.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 194,591 173,869 192,867 178,883 206,625 166,346 210,907 -5.22%
  QoQ % 11.92% -9.85% 7.82% -13.43% 24.21% -21.13% -
  Horiz. % 92.26% 82.44% 91.45% 84.82% 97.97% 78.87% 100.00%
PBT 47,445 35,896 48,831 46,520 42,584 29,994 42,237 8.05%
  QoQ % 32.17% -26.49% 4.97% 9.24% 41.98% -28.99% -
  Horiz. % 112.33% 84.99% 115.61% 110.14% 100.82% 71.01% 100.00%
Tax -11,240 -9,452 -10,509 -11,549 -9,687 -7,252 -6,759 40.32%
  QoQ % -18.92% 10.06% 9.01% -19.22% -33.58% -7.29% -
  Horiz. % 166.30% 139.84% 155.48% 170.87% 143.32% 107.29% 100.00%
NP 36,205 26,444 38,322 34,971 32,897 22,742 35,478 1.36%
  QoQ % 36.91% -31.00% 9.58% 6.30% 44.65% -35.90% -
  Horiz. % 102.05% 74.54% 108.02% 98.57% 92.73% 64.10% 100.00%
NP to SH 36,205 26,444 38,322 34,971 32,897 22,742 35,478 1.36%
  QoQ % 36.91% -31.00% 9.58% 6.30% 44.65% -35.90% -
  Horiz. % 102.05% 74.54% 108.02% 98.57% 92.73% 64.10% 100.00%
Tax Rate 23.69 % 26.33 % 21.52 % 24.83 % 22.75 % 24.18 % 16.00 % 29.88%
  QoQ % -10.03% 22.35% -13.33% 9.14% -5.91% 51.12% -
  Horiz. % 148.06% 164.56% 134.50% 155.19% 142.19% 151.12% 100.00%
Total Cost 158,386 147,425 154,545 143,912 173,728 143,604 175,429 -6.58%
  QoQ % 7.43% -4.61% 7.39% -17.16% 20.98% -18.14% -
  Horiz. % 90.28% 84.04% 88.10% 82.03% 99.03% 81.86% 100.00%
Net Worth 1,069,648 825,944 825,905 826,086 803,787 741,138 647,139 39.75%
  QoQ % 29.51% 0.00% -0.02% 2.77% 8.45% 14.53% -
  Horiz. % 165.29% 127.63% 127.62% 127.65% 124.21% 114.53% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 13,765 - 56,793 - 36,136 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 38.09% 0.00% 157.16% 0.00% 100.00% -
Div Payout % - % 52.06 % - % 162.40 % - % 158.90 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 32.76% 0.00% 102.20% 0.00% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,069,648 825,944 825,905 826,086 803,787 741,138 647,139 39.75%
  QoQ % 29.51% 0.00% -0.02% 2.77% 8.45% 14.53% -
  Horiz. % 165.29% 127.63% 127.62% 127.65% 124.21% 114.53% 100.00%
NOSH 214,866 137,657 137,650 137,681 137,644 137,663 137,671 34.51%
  QoQ % 56.09% 0.00% -0.02% 0.03% -0.01% -0.01% -
  Horiz. % 156.07% 99.99% 99.98% 100.01% 99.98% 99.99% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 18.61 % 15.21 % 19.87 % 19.55 % 15.92 % 13.67 % 16.82 % 6.97%
  QoQ % 22.35% -23.45% 1.64% 22.80% 16.46% -18.73% -
  Horiz. % 110.64% 90.43% 118.13% 116.23% 94.65% 81.27% 100.00%
ROE 3.38 % 3.20 % 4.64 % 4.23 % 4.09 % 3.07 % 5.48 % -27.52%
  QoQ % 5.63% -31.03% 9.69% 3.42% 33.22% -43.98% -
  Horiz. % 61.68% 58.39% 84.67% 77.19% 74.64% 56.02% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 90.56 126.31 140.11 129.93 150.12 120.84 153.20 -29.54%
  QoQ % -28.30% -9.85% 7.83% -13.45% 24.23% -21.12% -
  Horiz. % 59.11% 82.45% 91.46% 84.81% 97.99% 78.88% 100.00%
EPS 16.85 12.32 17.86 16.30 23.90 16.52 25.77 -24.65%
  QoQ % 36.77% -31.02% 9.57% -31.80% 44.67% -35.89% -
  Horiz. % 65.39% 47.81% 69.31% 63.25% 92.74% 64.11% 100.00%
DPS 0.00 10.00 0.00 41.25 0.00 26.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 38.10% 0.00% 157.14% 0.00% 100.00% -
NAPS 4.9782 6.0000 6.0000 6.0000 5.8396 5.3837 4.7006 3.90%
  QoQ % -17.03% 0.00% 0.00% 2.75% 8.47% 14.53% -
  Horiz. % 105.91% 127.64% 127.64% 127.64% 124.23% 114.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.85 43.64 48.41 44.90 51.87 41.76 52.94 -5.21%
  QoQ % 11.94% -9.85% 7.82% -13.44% 24.21% -21.12% -
  Horiz. % 92.27% 82.43% 91.44% 84.81% 97.98% 78.88% 100.00%
EPS 9.09 6.64 9.62 8.78 8.26 5.71 8.91 1.34%
  QoQ % 36.90% -30.98% 9.57% 6.30% 44.66% -35.91% -
  Horiz. % 102.02% 74.52% 107.97% 98.54% 92.70% 64.09% 100.00%
DPS 0.00 3.46 0.00 14.26 0.00 9.07 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 38.15% 0.00% 157.22% 0.00% 100.00% -
NAPS 2.6850 2.0732 2.0731 2.0736 2.0176 1.8604 1.6244 39.76%
  QoQ % 29.51% 0.00% -0.02% 2.78% 8.45% 14.53% -
  Horiz. % 165.29% 127.63% 127.62% 127.65% 124.21% 114.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 11.7400 15.3000 13.7200 13.7000 12.4000 11.2000 9.0000 -
P/RPS 12.96 12.11 9.79 10.54 8.26 9.27 5.87 69.47%
  QoQ % 7.02% 23.70% -7.12% 27.60% -10.90% 57.92% -
  Horiz. % 220.78% 206.30% 166.78% 179.56% 140.72% 157.92% 100.00%
P/EPS 69.67 79.65 49.28 53.94 51.88 67.80 34.92 58.42%
  QoQ % -12.53% 61.63% -8.64% 3.97% -23.48% 94.16% -
  Horiz. % 199.51% 228.09% 141.12% 154.47% 148.57% 194.16% 100.00%
EY 1.44 1.26 2.03 1.85 1.93 1.48 2.86 -36.68%
  QoQ % 14.29% -37.93% 9.73% -4.15% 30.41% -48.25% -
  Horiz. % 50.35% 44.06% 70.98% 64.69% 67.48% 51.75% 100.00%
DY 0.00 0.65 0.00 3.01 0.00 2.34 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 27.78% 0.00% 128.63% 0.00% 100.00% -
P/NAPS 2.36 2.55 2.29 2.28 2.12 2.08 1.91 15.13%
  QoQ % -7.45% 11.35% 0.44% 7.55% 1.92% 8.90% -
  Horiz. % 123.56% 133.51% 119.90% 119.37% 110.99% 108.90% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 07/10/10 08/07/10 08/04/10 07/01/10 08/10/09 06/07/09 08/04/09 -
Price 11.7600 16.2800 13.8000 14.1400 12.2200 11.5000 9.1000 -
P/RPS 12.99 12.89 9.85 10.88 8.14 9.52 5.94 68.40%
  QoQ % 0.78% 30.86% -9.47% 33.66% -14.50% 60.27% -
  Horiz. % 218.69% 217.00% 165.82% 183.16% 137.04% 160.27% 100.00%
P/EPS 69.79 84.75 49.57 55.67 51.13 69.61 35.31 57.43%
  QoQ % -17.65% 70.97% -10.96% 8.88% -26.55% 97.14% -
  Horiz. % 197.65% 240.02% 140.39% 157.66% 144.80% 197.14% 100.00%
EY 1.43 1.18 2.02 1.80 1.96 1.44 2.83 -36.53%
  QoQ % 21.19% -41.58% 12.22% -8.16% 36.11% -49.12% -
  Horiz. % 50.53% 41.70% 71.38% 63.60% 69.26% 50.88% 100.00%
DY 0.00 0.61 0.00 2.92 0.00 2.28 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 26.75% 0.00% 128.07% 0.00% 100.00% -
P/NAPS 2.36 2.71 2.30 2.36 2.09 2.14 1.94 13.94%
  QoQ % -12.92% 17.83% -2.54% 12.92% -2.34% 10.31% -
  Horiz. % 121.65% 139.69% 118.56% 121.65% 107.73% 110.31% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers