Highlights

[LPI] QoQ TTM 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 -     3.60%    YoY -     7.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 935,462 902,729 854,041 812,351 772,423 751,962 740,210 16.87%
  QoQ % 3.63% 5.70% 5.13% 5.17% 2.72% 1.59% -
  Horiz. % 126.38% 121.96% 115.38% 109.75% 104.35% 101.59% 100.00%
PBT 187,739 200,053 197,189 188,686 182,611 181,307 178,692 3.34%
  QoQ % -6.16% 1.45% 4.51% 3.33% 0.72% 1.46% -
  Horiz. % 105.06% 111.95% 110.35% 105.59% 102.19% 101.46% 100.00%
Tax -40,394 -45,559 -45,092 -45,500 -44,399 -43,399 -42,750 -3.71%
  QoQ % 11.34% -1.04% 0.90% -2.48% -2.30% -1.52% -
  Horiz. % 94.49% 106.57% 105.48% 106.43% 103.86% 101.52% 100.00%
NP 147,345 154,494 152,097 143,186 138,212 137,908 135,942 5.51%
  QoQ % -4.63% 1.58% 6.22% 3.60% 0.22% 1.45% -
  Horiz. % 108.39% 113.65% 111.88% 105.33% 101.67% 101.45% 100.00%
NP to SH 147,345 154,494 152,097 143,186 138,212 137,908 135,942 5.51%
  QoQ % -4.63% 1.58% 6.22% 3.60% 0.22% 1.45% -
  Horiz. % 108.39% 113.65% 111.88% 105.33% 101.67% 101.45% 100.00%
Tax Rate 21.52 % 22.77 % 22.87 % 24.11 % 24.31 % 23.94 % 23.92 % -6.80%
  QoQ % -5.49% -0.44% -5.14% -0.82% 1.55% 0.08% -
  Horiz. % 89.97% 95.19% 95.61% 100.79% 101.63% 100.08% 100.00%
Total Cost 788,117 748,235 701,944 669,165 634,211 614,054 604,268 19.35%
  QoQ % 5.33% 6.59% 4.90% 5.51% 3.28% 1.62% -
  Horiz. % 130.43% 123.83% 116.16% 110.74% 104.96% 101.62% 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 165,259 165,259 154,196 154,196 112,881 112,881 70,559 76.27%
  QoQ % 0.00% 7.18% 0.00% 36.60% 0.00% 59.98% -
  Horiz. % 234.21% 234.21% 218.53% 218.53% 159.98% 159.98% 100.00%
Div Payout % 112.16 % 106.97 % 101.38 % 107.69 % 81.67 % 81.85 % 51.90 % 67.07%
  QoQ % 4.85% 5.51% -5.86% 31.86% -0.22% 57.71% -
  Horiz. % 216.11% 206.11% 195.34% 207.50% 157.36% 157.71% 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 15.75 % 17.11 % 17.81 % 17.63 % 17.89 % 18.34 % 18.37 % -9.74%
  QoQ % -7.95% -3.93% 1.02% -1.45% -2.45% -0.16% -
  Horiz. % 85.74% 93.14% 96.95% 95.97% 97.39% 99.84% 100.00%
ROE 13.18 % 13.07 % 14.15 % 12.47 % 12.52 % 11.89 % 12.71 % 2.45%
  QoQ % 0.84% -7.63% 13.47% -0.40% 5.30% -6.45% -
  Horiz. % 103.70% 102.83% 111.33% 98.11% 98.51% 93.55% 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 424.68 409.66 387.68 368.71 350.76 341.40 344.50 14.95%
  QoQ % 3.67% 5.67% 5.14% 5.12% 2.74% -0.90% -
  Horiz. % 123.27% 118.91% 112.53% 107.03% 101.82% 99.10% 100.00%
EPS 66.89 70.11 69.04 64.99 62.76 62.61 63.27 3.78%
  QoQ % -4.59% 1.55% 6.23% 3.55% 0.24% -1.04% -
  Horiz. % 105.72% 110.81% 109.12% 102.72% 99.19% 98.96% 100.00%
DPS 75.00 75.00 70.00 69.99 51.26 51.25 32.84 73.34%
  QoQ % 0.00% 7.14% 0.01% 36.54% 0.02% 56.06% -
  Horiz. % 228.38% 228.38% 213.15% 213.12% 156.09% 156.06% 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 234.81 226.60 214.38 203.91 193.89 188.75 185.80 16.87%
  QoQ % 3.62% 5.70% 5.13% 5.17% 2.72% 1.59% -
  Horiz. % 126.38% 121.96% 115.38% 109.75% 104.35% 101.59% 100.00%
EPS 36.99 38.78 38.18 35.94 34.69 34.62 34.12 5.53%
  QoQ % -4.62% 1.57% 6.23% 3.60% 0.20% 1.47% -
  Horiz. % 108.41% 113.66% 111.90% 105.33% 101.67% 101.47% 100.00%
DPS 41.48 41.48 38.71 38.71 28.33 28.33 17.71 76.27%
  QoQ % 0.00% 7.16% 0.00% 36.64% 0.00% 59.97% -
  Horiz. % 234.22% 234.22% 218.58% 218.58% 159.97% 159.97% 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 3.29 3.30 3.06 3.74 3.91 3.86 3.41 -2.36%
  QoQ % -0.30% 7.84% -18.18% -4.35% 1.30% 13.20% -
  Horiz. % 96.48% 96.77% 89.74% 109.68% 114.66% 113.20% 100.00%
P/EPS 20.87 19.28 17.18 21.20 21.86 21.05 18.56 8.13%
  QoQ % 8.25% 12.22% -18.96% -3.02% 3.85% 13.42% -
  Horiz. % 112.45% 103.88% 92.56% 114.22% 117.78% 113.42% 100.00%
EY 4.79 5.19 5.82 4.72 4.57 4.75 5.39 -7.56%
  QoQ % -7.71% -10.82% 23.31% 3.28% -3.79% -11.87% -
  Horiz. % 88.87% 96.29% 107.98% 87.57% 84.79% 88.13% 100.00%
DY 5.37 5.55 5.90 5.08 3.74 3.89 2.80 54.30%
  QoQ % -3.24% -5.93% 16.14% 35.83% -3.86% 38.93% -
  Horiz. % 191.79% 198.21% 210.71% 181.43% 133.57% 138.93% 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 3.29 3.38 3.04 3.74 3.92 4.07 3.41 -2.36%
  QoQ % -2.66% 11.18% -18.72% -4.59% -3.69% 19.35% -
  Horiz. % 96.48% 99.12% 89.15% 109.68% 114.96% 119.35% 100.00%
P/EPS 20.90 19.74 17.06 21.23 21.92 22.20 18.59 8.11%
  QoQ % 5.88% 15.71% -19.64% -3.15% -1.26% 19.42% -
  Horiz. % 112.43% 106.19% 91.77% 114.20% 117.91% 119.42% 100.00%
EY 4.78 5.07 5.86 4.71 4.56 4.50 5.38 -7.57%
  QoQ % -5.72% -13.48% 24.42% 3.29% 1.33% -16.36% -
  Horiz. % 88.85% 94.24% 108.92% 87.55% 84.76% 83.64% 100.00%
DY 5.36 5.42 5.94 5.07 3.73 3.69 2.79 54.48%
  QoQ % -1.11% -8.75% 17.16% 35.92% 1.08% 32.26% -
  Horiz. % 192.11% 194.27% 212.90% 181.72% 133.69% 132.26% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS