Highlights

[LPI] QoQ Quarter Result on 2010-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 11-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     2.02%    YoY -     5.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 236,281 213,797 213,328 190,635 194,591 173,869 192,867 14.48%
  QoQ % 10.52% 0.22% 11.90% -2.03% 11.92% -9.85% -
  Horiz. % 122.51% 110.85% 110.61% 98.84% 100.89% 90.15% 100.00%
PBT 55,948 41,971 50,135 49,135 47,445 35,896 48,831 9.49%
  QoQ % 33.30% -16.28% 2.04% 3.56% 32.17% -26.49% -
  Horiz. % 114.57% 85.95% 102.67% 100.62% 97.16% 73.51% 100.00%
Tax -10,832 -10,553 -11,509 -12,198 -11,240 -9,452 -10,509 2.04%
  QoQ % -2.64% 8.31% 5.65% -8.52% -18.92% 10.06% -
  Horiz. % 103.07% 100.42% 109.52% 116.07% 106.96% 89.94% 100.00%
NP 45,116 31,418 38,626 36,937 36,205 26,444 38,322 11.48%
  QoQ % 43.60% -18.66% 4.57% 2.02% 36.91% -31.00% -
  Horiz. % 117.73% 81.98% 100.79% 96.39% 94.48% 69.00% 100.00%
NP to SH 45,116 31,418 38,626 36,937 36,205 26,444 38,322 11.48%
  QoQ % 43.60% -18.66% 4.57% 2.02% 36.91% -31.00% -
  Horiz. % 117.73% 81.98% 100.79% 96.39% 94.48% 69.00% 100.00%
Tax Rate 19.36 % 25.14 % 22.96 % 24.83 % 23.69 % 26.33 % 21.52 % -6.80%
  QoQ % -22.99% 9.49% -7.53% 4.81% -10.03% 22.35% -
  Horiz. % 89.96% 116.82% 106.69% 115.38% 110.08% 122.35% 100.00%
Total Cost 191,165 182,379 174,702 153,698 158,386 147,425 154,545 15.22%
  QoQ % 4.82% 4.39% 13.67% -2.96% 7.43% -4.61% -
  Horiz. % 123.70% 118.01% 113.04% 99.45% 102.49% 95.39% 100.00%
Net Worth 1,074,919 1,147,968 1,104,342 1,160,178 1,069,648 825,944 825,905 19.19%
  QoQ % -6.36% 3.95% -4.81% 8.46% 29.51% 0.00% -
  Horiz. % 130.15% 139.00% 133.71% 140.47% 129.51% 100.00% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 55,080 - 99,115 - 13,765 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 400.13% 0.00% 720.01% 0.00% 100.00% -
Div Payout % - % 175.32 % - % 268.34 % - % 52.06 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 336.77% 0.00% 515.44% 0.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,074,919 1,147,968 1,104,342 1,160,178 1,069,648 825,944 825,905 19.19%
  QoQ % -6.36% 3.95% -4.81% 8.46% 29.51% 0.00% -
  Horiz. % 130.15% 139.00% 133.71% 140.47% 129.51% 100.00% 100.00%
NOSH 220,292 220,322 220,216 220,256 214,866 137,657 137,650 36.78%
  QoQ % -0.01% 0.05% -0.02% 2.51% 56.09% 0.00% -
  Horiz. % 160.04% 160.06% 159.98% 160.01% 156.10% 100.00% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.09 % 14.70 % 18.11 % 19.38 % 18.61 % 15.21 % 19.87 % -2.63%
  QoQ % 29.86% -18.83% -6.55% 4.14% 22.35% -23.45% -
  Horiz. % 96.07% 73.98% 91.14% 97.53% 93.66% 76.55% 100.00%
ROE 4.20 % 2.74 % 3.50 % 3.18 % 3.38 % 3.20 % 4.64 % -6.42%
  QoQ % 53.28% -21.71% 10.06% -5.92% 5.63% -31.03% -
  Horiz. % 90.52% 59.05% 75.43% 68.53% 72.84% 68.97% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 107.26 97.04 96.87 86.55 90.56 126.31 140.11 -16.30%
  QoQ % 10.53% 0.18% 11.92% -4.43% -28.30% -9.85% -
  Horiz. % 76.55% 69.26% 69.14% 61.77% 64.63% 90.15% 100.00%
EPS 20.48 14.26 17.54 16.77 16.85 12.32 17.86 9.55%
  QoQ % 43.62% -18.70% 4.59% -0.47% 36.77% -31.02% -
  Horiz. % 114.67% 79.84% 98.21% 93.90% 94.34% 68.98% 100.00%
DPS 0.00 25.00 0.00 45.00 0.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 250.00% 0.00% 450.00% 0.00% 100.00% -
NAPS 4.8795 5.2104 5.0148 5.2674 4.9782 6.0000 6.0000 -12.86%
  QoQ % -6.35% 3.90% -4.80% 5.81% -17.03% 0.00% -
  Horiz. % 81.32% 86.84% 83.58% 87.79% 82.97% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 59.31 53.67 53.55 47.85 48.85 43.64 48.41 14.48%
  QoQ % 10.51% 0.22% 11.91% -2.05% 11.94% -9.85% -
  Horiz. % 122.52% 110.87% 110.62% 98.84% 100.91% 90.15% 100.00%
EPS 11.32 7.89 9.70 9.27 9.09 6.64 9.62 11.45%
  QoQ % 43.47% -18.66% 4.64% 1.98% 36.90% -30.98% -
  Horiz. % 117.67% 82.02% 100.83% 96.36% 94.49% 69.02% 100.00%
DPS 0.00 13.83 0.00 24.88 0.00 3.46 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 399.71% 0.00% 719.08% 0.00% 100.00% -
NAPS 2.6982 2.8816 2.7721 2.9122 2.6850 2.0732 2.0731 19.19%
  QoQ % -6.36% 3.95% -4.81% 8.46% 29.51% 0.00% -
  Horiz. % 130.15% 139.00% 133.72% 140.48% 129.52% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 11.8600 13.7800 13.7200 13.1800 11.7400 15.3000 13.7200 -
P/RPS 11.06 14.20 14.16 15.23 12.96 12.11 9.79 8.46%
  QoQ % -22.11% 0.28% -7.03% 17.52% 7.02% 23.70% -
  Horiz. % 112.97% 145.05% 144.64% 155.57% 132.38% 123.70% 100.00%
P/EPS 57.91 96.63 78.22 78.59 69.67 79.65 49.28 11.35%
  QoQ % -40.07% 23.54% -0.47% 12.80% -12.53% 61.63% -
  Horiz. % 117.51% 196.08% 158.73% 159.48% 141.38% 161.63% 100.00%
EY 1.73 1.03 1.28 1.27 1.44 1.26 2.03 -10.10%
  QoQ % 67.96% -19.53% 0.79% -11.81% 14.29% -37.93% -
  Horiz. % 85.22% 50.74% 63.05% 62.56% 70.94% 62.07% 100.00%
DY 0.00 1.81 0.00 3.41 0.00 0.65 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 278.46% 0.00% 524.62% 0.00% 100.00% -
P/NAPS 2.43 2.64 2.74 2.50 2.36 2.55 2.29 4.03%
  QoQ % -7.95% -3.65% 9.60% 5.93% -7.45% 11.35% -
  Horiz. % 106.11% 115.28% 119.65% 109.17% 103.06% 111.35% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 06/10/11 07/07/11 07/04/11 11/01/11 07/10/10 08/07/10 08/04/10 -
Price 11.7800 13.8000 13.7600 13.9000 11.7600 16.2800 13.8000 -
P/RPS 10.98 14.22 14.20 16.06 12.99 12.89 9.85 7.50%
  QoQ % -22.78% 0.14% -11.58% 23.63% 0.78% 30.86% -
  Horiz. % 111.47% 144.37% 144.16% 163.05% 131.88% 130.86% 100.00%
P/EPS 57.52 96.77 78.45 82.89 69.79 84.75 49.57 10.41%
  QoQ % -40.56% 23.35% -5.36% 18.77% -17.65% 70.97% -
  Horiz. % 116.04% 195.22% 158.26% 167.22% 140.79% 170.97% 100.00%
EY 1.74 1.03 1.27 1.21 1.43 1.18 2.02 -9.46%
  QoQ % 68.93% -18.90% 4.96% -15.38% 21.19% -41.58% -
  Horiz. % 86.14% 50.99% 62.87% 59.90% 70.79% 58.42% 100.00%
DY 0.00 1.81 0.00 3.24 0.00 0.61 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 296.72% 0.00% 531.15% 0.00% 100.00% -
P/NAPS 2.41 2.65 2.74 2.64 2.36 2.71 2.30 3.16%
  QoQ % -9.06% -3.28% 3.79% 11.86% -12.92% 17.83% -
  Horiz. % 104.78% 115.22% 119.13% 114.78% 102.61% 117.83% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

445  281  597  1060 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MMAG-WB 0.235-0.11 
 BINTAI 0.73+0.095 
 DGSB 0.185+0.01 
 LAMBO 0.040.00 
 KANGER 0.31+0.025 
 VSOLAR 0.0450.00 
 SUPERMX-C1I 0.1050.00 
 XOX 0.19+0.005 
 PARKSON 0.155+0.01 
 SOLUTN 0.685+0.045 

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