Highlights

[LPI] QoQ TTM 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 -     1.45%    YoY -     9.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 854,041 812,351 772,423 751,962 740,210 752,244 744,721 9.55%
  QoQ % 5.13% 5.17% 2.72% 1.59% -1.60% 1.01% -
  Horiz. % 114.68% 109.08% 103.72% 100.97% 99.39% 101.01% 100.00%
PBT 197,189 188,686 182,611 181,307 178,692 173,831 167,929 11.29%
  QoQ % 4.51% 3.33% 0.72% 1.46% 2.80% 3.51% -
  Horiz. % 117.42% 112.36% 108.74% 107.97% 106.41% 103.51% 100.00%
Tax -45,092 -45,500 -44,399 -43,399 -42,750 -41,197 -38,997 10.16%
  QoQ % 0.90% -2.48% -2.30% -1.52% -3.77% -5.64% -
  Horiz. % 115.63% 116.68% 113.85% 111.29% 109.62% 105.64% 100.00%
NP 152,097 143,186 138,212 137,908 135,942 132,634 128,932 11.63%
  QoQ % 6.22% 3.60% 0.22% 1.45% 2.49% 2.87% -
  Horiz. % 117.97% 111.06% 107.20% 106.96% 105.44% 102.87% 100.00%
NP to SH 152,097 143,186 138,212 137,908 135,942 132,634 128,932 11.63%
  QoQ % 6.22% 3.60% 0.22% 1.45% 2.49% 2.87% -
  Horiz. % 117.97% 111.06% 107.20% 106.96% 105.44% 102.87% 100.00%
Tax Rate 22.87 % 24.11 % 24.31 % 23.94 % 23.92 % 23.70 % 23.22 % -1.01%
  QoQ % -5.14% -0.82% 1.55% 0.08% 0.93% 2.07% -
  Horiz. % 98.49% 103.83% 104.69% 103.10% 103.01% 102.07% 100.00%
Total Cost 701,944 669,165 634,211 614,054 604,268 619,610 615,789 9.11%
  QoQ % 4.90% 5.51% 3.28% 1.62% -2.48% 0.62% -
  Horiz. % 113.99% 108.67% 102.99% 99.72% 98.13% 100.62% 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 154,196 154,196 112,881 112,881 70,559 70,559 92,930 40.11%
  QoQ % 0.00% 36.60% 0.00% 59.98% 0.00% -24.07% -
  Horiz. % 165.93% 165.93% 121.47% 121.47% 75.93% 75.93% 100.00%
Div Payout % 101.38 % 107.69 % 81.67 % 81.85 % 51.90 % 53.20 % 72.08 % 25.51%
  QoQ % -5.86% 31.86% -0.22% 57.71% -2.44% -26.19% -
  Horiz. % 140.65% 149.40% 113.30% 113.55% 72.00% 73.81% 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 17.81 % 17.63 % 17.89 % 18.34 % 18.37 % 17.63 % 17.31 % 1.91%
  QoQ % 1.02% -1.45% -2.45% -0.16% 4.20% 1.85% -
  Horiz. % 102.89% 101.85% 103.35% 105.95% 106.12% 101.85% 100.00%
ROE 14.15 % 12.47 % 12.52 % 11.89 % 12.71 % 16.06 % 15.61 % -6.33%
  QoQ % 13.47% -0.40% 5.30% -6.45% -20.86% 2.88% -
  Horiz. % 90.65% 79.88% 80.21% 76.17% 81.42% 102.88% 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 387.68 368.71 350.76 341.40 344.50 546.46 541.02 -19.91%
  QoQ % 5.14% 5.12% 2.74% -0.90% -36.96% 1.01% -
  Horiz. % 71.66% 68.15% 64.83% 63.10% 63.68% 101.01% 100.00%
EPS 69.04 64.99 62.76 62.61 63.27 96.35 93.67 -18.39%
  QoQ % 6.23% 3.55% 0.24% -1.04% -34.33% 2.86% -
  Horiz. % 73.71% 69.38% 67.00% 66.84% 67.55% 102.86% 100.00%
DPS 70.00 69.99 51.26 51.25 32.84 51.25 67.50 2.45%
  QoQ % 0.01% 36.54% 0.02% 56.06% -35.92% -24.07% -
  Horiz. % 103.70% 103.69% 75.94% 75.93% 48.65% 75.93% 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 - 398,418
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 214.36 203.89 193.87 188.74 185.79 188.81 186.92 9.55%
  QoQ % 5.14% 5.17% 2.72% 1.59% -1.60% 1.01% -
  Horiz. % 114.68% 109.08% 103.72% 100.97% 99.40% 101.01% 100.00%
EPS 38.18 35.94 34.69 34.61 34.12 33.29 32.36 11.65%
  QoQ % 6.23% 3.60% 0.23% 1.44% 2.49% 2.87% -
  Horiz. % 117.99% 111.06% 107.20% 106.95% 105.44% 102.87% 100.00%
DPS 38.70 38.70 28.33 28.33 17.71 17.71 23.32 40.13%
  QoQ % 0.00% 36.60% 0.00% 59.97% 0.00% -24.06% -
  Horiz. % 165.95% 165.95% 121.48% 121.48% 75.94% 75.94% 100.00%
NAPS 2.6980 2.8813 2.7718 2.9120 2.6847 2.0731 2.0730 19.19%
  QoQ % -6.36% 3.95% -4.81% 8.47% 29.50% 0.00% -
  Horiz. % 130.15% 138.99% 133.71% 140.47% 129.51% 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 3.06 3.74 3.91 3.86 3.41 2.80 2.54 13.21%
  QoQ % -18.18% -4.35% 1.30% 13.20% 21.79% 10.24% -
  Horiz. % 120.47% 147.24% 153.94% 151.97% 134.25% 110.24% 100.00%
P/EPS 17.18 21.20 21.86 21.05 18.56 15.88 14.65 11.19%
  QoQ % -18.96% -3.02% 3.85% 13.42% 16.88% 8.40% -
  Horiz. % 117.27% 144.71% 149.22% 143.69% 126.69% 108.40% 100.00%
EY 5.82 4.72 4.57 4.75 5.39 6.30 6.83 -10.11%
  QoQ % 23.31% 3.28% -3.79% -11.87% -14.44% -7.76% -
  Horiz. % 85.21% 69.11% 66.91% 69.55% 78.92% 92.24% 100.00%
DY 5.90 5.08 3.74 3.89 2.80 3.35 4.92 12.86%
  QoQ % 16.14% 35.83% -3.86% 38.93% -16.42% -31.91% -
  Horiz. % 119.92% 103.25% 76.02% 79.07% 56.91% 68.09% 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 3.04 3.74 3.92 4.07 3.41 2.98 2.55 12.42%
  QoQ % -18.72% -4.59% -3.69% 19.35% 14.43% 16.86% -
  Horiz. % 119.22% 146.67% 153.73% 159.61% 133.73% 116.86% 100.00%
P/EPS 17.06 21.23 21.92 22.20 18.59 16.90 14.73 10.28%
  QoQ % -19.64% -3.15% -1.26% 19.42% 10.00% 14.73% -
  Horiz. % 115.82% 144.13% 148.81% 150.71% 126.21% 114.73% 100.00%
EY 5.86 4.71 4.56 4.50 5.38 5.92 6.79 -9.35%
  QoQ % 24.42% 3.29% 1.33% -16.36% -9.12% -12.81% -
  Horiz. % 86.30% 69.37% 67.16% 66.27% 79.23% 87.19% 100.00%
DY 5.94 5.07 3.73 3.69 2.79 3.15 4.89 13.83%
  QoQ % 17.16% 35.92% 1.08% 32.26% -11.43% -35.58% -
  Horiz. % 121.47% 103.68% 76.28% 75.46% 57.06% 64.42% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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