Highlights

[LPI] QoQ Quarter Result on 2011-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 09-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -12.82%    YoY -     6.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 256,307 265,029 246,061 239,323 236,281 213,797 213,328 12.98%
  QoQ % -3.29% 7.71% 2.82% 1.29% 10.52% 0.22% -
  Horiz. % 120.15% 124.24% 115.34% 112.19% 110.76% 100.22% 100.00%
PBT 59,062 54,531 37,821 51,999 55,948 41,971 50,135 11.51%
  QoQ % 8.31% 44.18% -27.27% -7.06% 33.30% -16.28% -
  Horiz. % 117.81% 108.77% 75.44% 103.72% 111.59% 83.72% 100.00%
Tax -11,430 -14,100 -6,344 -12,665 -10,832 -10,553 -11,509 -0.46%
  QoQ % 18.94% -122.26% 49.91% -16.92% -2.64% 8.31% -
  Horiz. % 99.31% 122.51% 55.12% 110.04% 94.12% 91.69% 100.00%
NP 47,632 40,431 31,477 39,334 45,116 31,418 38,626 14.95%
  QoQ % 17.81% 28.45% -19.98% -12.82% 43.60% -18.66% -
  Horiz. % 123.32% 104.67% 81.49% 101.83% 116.80% 81.34% 100.00%
NP to SH 47,632 40,431 31,477 39,334 45,116 31,418 38,626 14.95%
  QoQ % 17.81% 28.45% -19.98% -12.82% 43.60% -18.66% -
  Horiz. % 123.32% 104.67% 81.49% 101.83% 116.80% 81.34% 100.00%
Tax Rate 19.35 % 25.86 % 16.77 % 24.36 % 19.36 % 25.14 % 22.96 % -10.75%
  QoQ % -25.17% 54.20% -31.16% 25.83% -22.99% 9.49% -
  Horiz. % 84.28% 112.63% 73.04% 106.10% 84.32% 109.49% 100.00%
Total Cost 208,675 224,598 214,584 199,989 191,165 182,379 174,702 12.54%
  QoQ % -7.09% 4.67% 7.30% 4.62% 4.82% 4.39% -
  Horiz. % 119.45% 128.56% 122.83% 114.47% 109.42% 104.39% 100.00%
Net Worth 1,216,466 1,167,144 1,117,863 1,181,848 1,074,919 1,147,968 1,104,342 6.64%
  QoQ % 4.23% 4.41% -5.41% 9.95% -6.36% 3.95% -
  Horiz. % 110.15% 105.69% 101.22% 107.02% 97.34% 103.95% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 33,049 - 110,179 - 55,080 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 0.00% 200.03% 0.00% 100.00% -
Div Payout % - % 81.74 % - % 280.11 % - % 175.32 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 46.62% 0.00% 159.77% 0.00% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,216,466 1,167,144 1,117,863 1,181,848 1,074,919 1,147,968 1,104,342 6.64%
  QoQ % 4.23% 4.41% -5.41% 9.95% -6.36% 3.95% -
  Horiz. % 110.15% 105.69% 101.22% 107.02% 97.34% 103.95% 100.00%
NOSH 220,314 220,332 220,272 220,358 220,292 220,322 220,216 0.03%
  QoQ % -0.01% 0.03% -0.04% 0.03% -0.01% 0.05% -
  Horiz. % 100.04% 100.05% 100.03% 100.06% 100.03% 100.05% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 18.58 % 15.26 % 12.79 % 16.44 % 19.09 % 14.70 % 18.11 % 1.72%
  QoQ % 21.76% 19.31% -22.20% -13.88% 29.86% -18.83% -
  Horiz. % 102.60% 84.26% 70.62% 90.78% 105.41% 81.17% 100.00%
ROE 3.92 % 3.46 % 2.82 % 3.33 % 4.20 % 2.74 % 3.50 % 7.83%
  QoQ % 13.29% 22.70% -15.32% -20.71% 53.28% -21.71% -
  Horiz. % 112.00% 98.86% 80.57% 95.14% 120.00% 78.29% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 116.34 120.29 111.71 108.61 107.26 97.04 96.87 12.95%
  QoQ % -3.28% 7.68% 2.85% 1.26% 10.53% 0.18% -
  Horiz. % 120.10% 124.18% 115.32% 112.12% 110.73% 100.18% 100.00%
EPS 21.62 18.35 14.29 17.85 20.48 14.26 17.54 14.92%
  QoQ % 17.82% 28.41% -19.94% -12.84% 43.62% -18.70% -
  Horiz. % 123.26% 104.62% 81.47% 101.77% 116.76% 81.30% 100.00%
DPS 0.00 15.00 0.00 50.00 0.00 25.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 0.00% 200.00% 0.00% 100.00% -
NAPS 5.5215 5.2972 5.0749 5.3633 4.8795 5.2104 5.0148 6.61%
  QoQ % 4.23% 4.38% -5.38% 9.91% -6.35% 3.90% -
  Horiz. % 110.10% 105.63% 101.20% 106.95% 97.30% 103.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,418
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 64.33 66.52 61.76 60.07 59.30 53.66 53.54 12.98%
  QoQ % -3.29% 7.71% 2.81% 1.30% 10.51% 0.22% -
  Horiz. % 120.15% 124.24% 115.35% 112.20% 110.76% 100.22% 100.00%
EPS 11.96 10.15 7.90 9.87 11.32 7.89 9.69 15.02%
  QoQ % 17.83% 28.48% -19.96% -12.81% 43.47% -18.58% -
  Horiz. % 123.43% 104.75% 81.53% 101.86% 116.82% 81.42% 100.00%
DPS 0.00 8.30 0.00 27.65 0.00 13.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.06% 0.00% 200.07% 0.00% 100.00% -
NAPS 3.0532 2.9294 2.8057 2.9663 2.6980 2.8813 2.7718 6.64%
  QoQ % 4.23% 4.41% -5.41% 9.94% -6.36% 3.95% -
  Horiz. % 110.15% 105.69% 101.22% 107.02% 97.34% 103.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 13.3000 13.4200 13.9600 13.5200 11.8600 13.7800 13.7200 -
P/RPS 11.43 11.16 12.50 12.45 11.06 14.20 14.16 -13.27%
  QoQ % 2.42% -10.72% 0.40% 12.57% -22.11% 0.28% -
  Horiz. % 80.72% 78.81% 88.28% 87.92% 78.11% 100.28% 100.00%
P/EPS 61.52 73.13 97.69 75.74 57.91 96.63 78.22 -14.76%
  QoQ % -15.88% -25.14% 28.98% 30.79% -40.07% 23.54% -
  Horiz. % 78.65% 93.49% 124.89% 96.83% 74.03% 123.54% 100.00%
EY 1.63 1.37 1.02 1.32 1.73 1.03 1.28 17.43%
  QoQ % 18.98% 34.31% -22.73% -23.70% 67.96% -19.53% -
  Horiz. % 127.34% 107.03% 79.69% 103.13% 135.16% 80.47% 100.00%
DY 0.00 1.12 0.00 3.70 0.00 1.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 61.88% 0.00% 204.42% 0.00% 100.00% -
P/NAPS 2.41 2.53 2.75 2.52 2.43 2.64 2.74 -8.18%
  QoQ % -4.74% -8.00% 9.13% 3.70% -7.95% -3.65% -
  Horiz. % 87.96% 92.34% 100.36% 91.97% 88.69% 96.35% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 09/10/12 09/07/12 09/04/12 09/01/12 06/10/11 07/07/11 07/04/11 -
Price 13.5000 13.7200 13.9800 13.8400 11.7800 13.8000 13.7600 -
P/RPS 11.60 11.41 12.51 12.74 10.98 14.22 14.20 -12.58%
  QoQ % 1.67% -8.79% -1.81% 16.03% -22.78% 0.14% -
  Horiz. % 81.69% 80.35% 88.10% 89.72% 77.32% 100.14% 100.00%
P/EPS 62.44 74.77 97.83 77.54 57.52 96.77 78.45 -14.08%
  QoQ % -16.49% -23.57% 26.17% 34.81% -40.56% 23.35% -
  Horiz. % 79.59% 95.31% 124.70% 98.84% 73.32% 123.35% 100.00%
EY 1.60 1.34 1.02 1.29 1.74 1.03 1.27 16.60%
  QoQ % 19.40% 31.37% -20.93% -25.86% 68.93% -18.90% -
  Horiz. % 125.98% 105.51% 80.31% 101.57% 137.01% 81.10% 100.00%
DY 0.00 1.09 0.00 3.61 0.00 1.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.22% 0.00% 199.45% 0.00% 100.00% -
P/NAPS 2.44 2.59 2.75 2.58 2.41 2.65 2.74 -7.42%
  QoQ % -5.79% -5.82% 6.59% 7.05% -9.06% -3.28% -
  Horiz. % 89.05% 94.53% 100.36% 94.16% 87.96% 96.72% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.240.00 
 KOTRA 3.270.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.4850.00 

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!
PARTNERS & BROKERS