Highlights

[LPI] QoQ Quarter Result on 2010-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     9.58%    YoY -     8.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 190,635 194,591 173,869 192,867 178,883 206,625 166,346 9.48%
  QoQ % -2.03% 11.92% -9.85% 7.82% -13.43% 24.21% -
  Horiz. % 114.60% 116.98% 104.52% 115.94% 107.54% 124.21% 100.00%
PBT 49,135 47,445 35,896 48,831 46,520 42,584 29,994 38.84%
  QoQ % 3.56% 32.17% -26.49% 4.97% 9.24% 41.98% -
  Horiz. % 163.82% 158.18% 119.68% 162.80% 155.10% 141.98% 100.00%
Tax -12,198 -11,240 -9,452 -10,509 -11,549 -9,687 -7,252 41.30%
  QoQ % -8.52% -18.92% 10.06% 9.01% -19.22% -33.58% -
  Horiz. % 168.20% 154.99% 130.34% 144.91% 159.25% 133.58% 100.00%
NP 36,937 36,205 26,444 38,322 34,971 32,897 22,742 38.05%
  QoQ % 2.02% 36.91% -31.00% 9.58% 6.30% 44.65% -
  Horiz. % 162.42% 159.20% 116.28% 168.51% 153.77% 144.65% 100.00%
NP to SH 36,937 36,205 26,444 38,322 34,971 32,897 22,742 38.05%
  QoQ % 2.02% 36.91% -31.00% 9.58% 6.30% 44.65% -
  Horiz. % 162.42% 159.20% 116.28% 168.51% 153.77% 144.65% 100.00%
Tax Rate 24.83 % 23.69 % 26.33 % 21.52 % 24.83 % 22.75 % 24.18 % 1.78%
  QoQ % 4.81% -10.03% 22.35% -13.33% 9.14% -5.91% -
  Horiz. % 102.69% 97.97% 108.89% 89.00% 102.69% 94.09% 100.00%
Total Cost 153,698 158,386 147,425 154,545 143,912 173,728 143,604 4.62%
  QoQ % -2.96% 7.43% -4.61% 7.39% -17.16% 20.98% -
  Horiz. % 107.03% 110.29% 102.66% 107.62% 100.21% 120.98% 100.00%
Net Worth 1,160,178 1,069,648 825,944 825,905 826,086 803,787 741,138 34.71%
  QoQ % 8.46% 29.51% 0.00% -0.02% 2.77% 8.45% -
  Horiz. % 156.54% 144.32% 111.44% 111.44% 111.46% 108.45% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 99,115 - 13,765 - 56,793 - 36,136 95.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 274.28% 0.00% 38.09% 0.00% 157.16% 0.00% 100.00%
Div Payout % 268.34 % - % 52.06 % - % 162.40 % - % 158.90 % 41.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 168.87% 0.00% 32.76% 0.00% 102.20% 0.00% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,160,178 1,069,648 825,944 825,905 826,086 803,787 741,138 34.71%
  QoQ % 8.46% 29.51% 0.00% -0.02% 2.77% 8.45% -
  Horiz. % 156.54% 144.32% 111.44% 111.44% 111.46% 108.45% 100.00%
NOSH 220,256 214,866 137,657 137,650 137,681 137,644 137,663 36.68%
  QoQ % 2.51% 56.09% 0.00% -0.02% 0.03% -0.01% -
  Horiz. % 160.00% 156.08% 100.00% 99.99% 100.01% 99.99% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 19.38 % 18.61 % 15.21 % 19.87 % 19.55 % 15.92 % 13.67 % 26.12%
  QoQ % 4.14% 22.35% -23.45% 1.64% 22.80% 16.46% -
  Horiz. % 141.77% 136.14% 111.27% 145.35% 143.01% 116.46% 100.00%
ROE 3.18 % 3.38 % 3.20 % 4.64 % 4.23 % 4.09 % 3.07 % 2.37%
  QoQ % -5.92% 5.63% -31.03% 9.69% 3.42% 33.22% -
  Horiz. % 103.58% 110.10% 104.23% 151.14% 137.79% 133.22% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 86.55 90.56 126.31 140.11 129.93 150.12 120.84 -19.90%
  QoQ % -4.43% -28.30% -9.85% 7.83% -13.45% 24.23% -
  Horiz. % 71.62% 74.94% 104.53% 115.95% 107.52% 124.23% 100.00%
EPS 16.77 16.85 12.32 17.86 16.30 23.90 16.52 1.00%
  QoQ % -0.47% 36.77% -31.02% 9.57% -31.80% 44.67% -
  Horiz. % 101.51% 102.00% 74.58% 108.11% 98.67% 144.67% 100.00%
DPS 45.00 0.00 10.00 0.00 41.25 0.00 26.25 43.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 171.43% 0.00% 38.10% 0.00% 157.14% 0.00% 100.00%
NAPS 5.2674 4.9782 6.0000 6.0000 6.0000 5.8396 5.3837 -1.44%
  QoQ % 5.81% -17.03% 0.00% 0.00% 2.75% 8.47% -
  Horiz. % 97.84% 92.47% 111.45% 111.45% 111.45% 108.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 47.85 48.85 43.64 48.41 44.90 51.87 41.76 9.47%
  QoQ % -2.05% 11.94% -9.85% 7.82% -13.44% 24.21% -
  Horiz. % 114.58% 116.98% 104.50% 115.92% 107.52% 124.21% 100.00%
EPS 9.27 9.09 6.64 9.62 8.78 8.26 5.71 38.01%
  QoQ % 1.98% 36.90% -30.98% 9.57% 6.30% 44.66% -
  Horiz. % 162.35% 159.19% 116.29% 168.48% 153.77% 144.66% 100.00%
DPS 24.88 0.00 3.46 0.00 14.26 0.00 9.07 95.60%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 274.31% 0.00% 38.15% 0.00% 157.22% 0.00% 100.00%
NAPS 2.9122 2.6850 2.0732 2.0731 2.0736 2.0176 1.8604 34.71%
  QoQ % 8.46% 29.51% 0.00% -0.02% 2.78% 8.45% -
  Horiz. % 156.54% 144.32% 111.44% 111.43% 111.46% 108.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 13.1800 11.7400 15.3000 13.7200 13.7000 12.4000 11.2000 -
P/RPS 15.23 12.96 12.11 9.79 10.54 8.26 9.27 39.11%
  QoQ % 17.52% 7.02% 23.70% -7.12% 27.60% -10.90% -
  Horiz. % 164.29% 139.81% 130.64% 105.61% 113.70% 89.10% 100.00%
P/EPS 78.59 69.67 79.65 49.28 53.94 51.88 67.80 10.32%
  QoQ % 12.80% -12.53% 61.63% -8.64% 3.97% -23.48% -
  Horiz. % 115.91% 102.76% 117.48% 72.68% 79.56% 76.52% 100.00%
EY 1.27 1.44 1.26 2.03 1.85 1.93 1.48 -9.67%
  QoQ % -11.81% 14.29% -37.93% 9.73% -4.15% 30.41% -
  Horiz. % 85.81% 97.30% 85.14% 137.16% 125.00% 130.41% 100.00%
DY 3.41 0.00 0.65 0.00 3.01 0.00 2.34 28.45%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 145.73% 0.00% 27.78% 0.00% 128.63% 0.00% 100.00%
P/NAPS 2.50 2.36 2.55 2.29 2.28 2.12 2.08 13.01%
  QoQ % 5.93% -7.45% 11.35% 0.44% 7.55% 1.92% -
  Horiz. % 120.19% 113.46% 122.60% 110.10% 109.62% 101.92% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 11/01/11 07/10/10 08/07/10 08/04/10 07/01/10 08/10/09 06/07/09 -
Price 13.9000 11.7600 16.2800 13.8000 14.1400 12.2200 11.5000 -
P/RPS 16.06 12.99 12.89 9.85 10.88 8.14 9.52 41.58%
  QoQ % 23.63% 0.78% 30.86% -9.47% 33.66% -14.50% -
  Horiz. % 168.70% 136.45% 135.40% 103.47% 114.29% 85.50% 100.00%
P/EPS 82.89 69.79 84.75 49.57 55.67 51.13 69.61 12.31%
  QoQ % 18.77% -17.65% 70.97% -10.96% 8.88% -26.55% -
  Horiz. % 119.08% 100.26% 121.75% 71.21% 79.97% 73.45% 100.00%
EY 1.21 1.43 1.18 2.02 1.80 1.96 1.44 -10.93%
  QoQ % -15.38% 21.19% -41.58% 12.22% -8.16% 36.11% -
  Horiz. % 84.03% 99.31% 81.94% 140.28% 125.00% 136.11% 100.00%
DY 3.24 0.00 0.61 0.00 2.92 0.00 2.28 26.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 142.11% 0.00% 26.75% 0.00% 128.07% 0.00% 100.00%
P/NAPS 2.64 2.36 2.71 2.30 2.36 2.09 2.14 14.98%
  QoQ % 11.86% -12.92% 17.83% -2.54% 12.92% -2.34% -
  Horiz. % 123.36% 110.28% 126.64% 107.48% 110.28% 97.66% 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