Highlights

[LPI] QoQ TTM 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 -     1.58%    YoY -     12.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,006,720 986,694 935,462 902,729 854,041 812,351 772,423 19.26%
  QoQ % 2.03% 5.48% 3.63% 5.70% 5.13% 5.17% -
  Horiz. % 130.33% 127.74% 121.11% 116.87% 110.57% 105.17% 100.00%
PBT 203,413 200,299 187,739 200,053 197,189 188,686 182,611 7.44%
  QoQ % 1.55% 6.69% -6.16% 1.45% 4.51% 3.33% -
  Horiz. % 111.39% 109.69% 102.81% 109.55% 107.98% 103.33% 100.00%
Tax -44,539 -43,941 -40,394 -45,559 -45,092 -45,500 -44,399 0.21%
  QoQ % -1.36% -8.78% 11.34% -1.04% 0.90% -2.48% -
  Horiz. % 100.32% 98.97% 90.98% 102.61% 101.56% 102.48% 100.00%
NP 158,874 156,358 147,345 154,494 152,097 143,186 138,212 9.71%
  QoQ % 1.61% 6.12% -4.63% 1.58% 6.22% 3.60% -
  Horiz. % 114.95% 113.13% 106.61% 111.78% 110.05% 103.60% 100.00%
NP to SH 158,874 156,358 147,345 154,494 152,097 143,186 138,212 9.71%
  QoQ % 1.61% 6.12% -4.63% 1.58% 6.22% 3.60% -
  Horiz. % 114.95% 113.13% 106.61% 111.78% 110.05% 103.60% 100.00%
Tax Rate 21.90 % 21.94 % 21.52 % 22.77 % 22.87 % 24.11 % 24.31 % -6.71%
  QoQ % -0.18% 1.95% -5.49% -0.44% -5.14% -0.82% -
  Horiz. % 90.09% 90.25% 88.52% 93.67% 94.08% 99.18% 100.00%
Total Cost 847,846 830,336 788,117 748,235 701,944 669,165 634,211 21.29%
  QoQ % 2.11% 5.36% 5.33% 6.59% 4.90% 5.51% -
  Horiz. % 133.69% 130.92% 124.27% 117.98% 110.68% 105.51% 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 143,229 143,229 165,259 165,259 154,196 154,196 112,881 17.15%
  QoQ % 0.00% -13.33% 0.00% 7.18% 0.00% 36.60% -
  Horiz. % 126.88% 126.88% 146.40% 146.40% 136.60% 136.60% 100.00%
Div Payout % 90.15 % 91.60 % 112.16 % 106.97 % 101.38 % 107.69 % 81.67 % 6.79%
  QoQ % -1.58% -18.33% 4.85% 5.51% -5.86% 31.86% -
  Horiz. % 110.38% 112.16% 137.33% 130.98% 124.13% 131.86% 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 15.78 % 15.85 % 15.75 % 17.11 % 17.81 % 17.63 % 17.89 % -8.01%
  QoQ % -0.44% 0.63% -7.95% -3.93% 1.02% -1.45% -
  Horiz. % 88.21% 88.60% 88.04% 95.64% 99.55% 98.55% 100.00%
ROE 13.06 % 13.40 % 13.18 % 13.07 % 14.15 % 12.47 % 12.52 % 2.85%
  QoQ % -2.54% 1.67% 0.84% -7.63% 13.47% -0.40% -
  Horiz. % 104.31% 107.03% 105.27% 104.39% 113.02% 99.60% 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 456.95 447.82 424.68 409.66 387.68 368.71 350.76 19.22%
  QoQ % 2.04% 5.45% 3.67% 5.67% 5.14% 5.12% -
  Horiz. % 130.27% 127.67% 121.07% 116.79% 110.53% 105.12% 100.00%
EPS 72.11 70.96 66.89 70.11 69.04 64.99 62.76 9.67%
  QoQ % 1.62% 6.08% -4.59% 1.55% 6.23% 3.55% -
  Horiz. % 114.90% 113.07% 106.58% 111.71% 110.01% 103.55% 100.00%
DPS 65.00 65.00 75.00 75.00 70.00 69.99 51.26 17.10%
  QoQ % 0.00% -13.33% 0.00% 7.14% 0.01% 36.54% -
  Horiz. % 126.80% 126.80% 146.31% 146.31% 136.56% 136.54% 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 - 398,383
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 252.70 247.67 234.81 226.60 214.38 203.91 193.89 19.26%
  QoQ % 2.03% 5.48% 3.62% 5.70% 5.13% 5.17% -
  Horiz. % 130.33% 127.74% 121.10% 116.87% 110.57% 105.17% 100.00%
EPS 39.88 39.25 36.99 38.78 38.18 35.94 34.69 9.71%
  QoQ % 1.61% 6.11% -4.62% 1.57% 6.23% 3.60% -
  Horiz. % 114.96% 113.15% 106.63% 111.79% 110.06% 103.60% 100.00%
DPS 35.95 35.95 41.48 41.48 38.71 38.71 28.33 17.16%
  QoQ % 0.00% -13.33% 0.00% 7.16% 0.00% 36.64% -
  Horiz. % 126.90% 126.90% 146.42% 146.42% 136.64% 136.64% 100.00%
NAPS 3.0535 2.9297 2.8060 2.9666 2.6982 2.8816 2.7721 6.64%
  QoQ % 4.23% 4.41% -5.41% 9.95% -6.36% 3.95% -
  Horiz. % 110.15% 105.69% 101.22% 107.02% 97.33% 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 2.91 3.00 3.29 3.30 3.06 3.74 3.91 -17.83%
  QoQ % -3.00% -8.81% -0.30% 7.84% -18.18% -4.35% -
  Horiz. % 74.42% 76.73% 84.14% 84.40% 78.26% 95.65% 100.00%
P/EPS 18.44 18.91 20.87 19.28 17.18 21.20 21.86 -10.70%
  QoQ % -2.49% -9.39% 8.25% 12.22% -18.96% -3.02% -
  Horiz. % 84.35% 86.51% 95.47% 88.20% 78.59% 96.98% 100.00%
EY 5.42 5.29 4.79 5.19 5.82 4.72 4.57 12.01%
  QoQ % 2.46% 10.44% -7.71% -10.82% 23.31% 3.28% -
  Horiz. % 118.60% 115.75% 104.81% 113.57% 127.35% 103.28% 100.00%
DY 4.89 4.84 5.37 5.55 5.90 5.08 3.74 19.51%
  QoQ % 1.03% -9.87% -3.24% -5.93% 16.14% 35.83% -
  Horiz. % 130.75% 129.41% 143.58% 148.40% 157.75% 135.83% 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 2.95 3.06 3.29 3.38 3.04 3.74 3.92 -17.22%
  QoQ % -3.59% -6.99% -2.66% 11.18% -18.72% -4.59% -
  Horiz. % 75.26% 78.06% 83.93% 86.22% 77.55% 95.41% 100.00%
P/EPS 18.72 19.33 20.90 19.74 17.06 21.23 21.92 -9.96%
  QoQ % -3.16% -7.51% 5.88% 15.71% -19.64% -3.15% -
  Horiz. % 85.40% 88.18% 95.35% 90.05% 77.83% 96.85% 100.00%
EY 5.34 5.17 4.78 5.07 5.86 4.71 4.56 11.07%
  QoQ % 3.29% 8.16% -5.72% -13.48% 24.42% 3.29% -
  Horiz. % 117.11% 113.38% 104.82% 111.18% 128.51% 103.29% 100.00%
DY 4.81 4.74 5.36 5.42 5.94 5.07 3.73 18.42%
  QoQ % 1.48% -11.57% -1.11% -8.75% 17.16% 35.92% -
  Horiz. % 128.95% 127.08% 143.70% 145.31% 159.25% 135.92% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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