Highlights

[LPI] YoY Cumulative Quarter Result on 2009-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 07-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     38.38%    YoY -     20.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,039,326 902,729 751,726 698,462 638,728 551,624 473,490 13.99%
  YoY % 15.13% 20.09% 7.63% 9.35% 15.79% 16.50% -
  Horiz. % 219.50% 190.65% 158.76% 147.51% 134.90% 116.50% 100.00%
PBT 214,036 200,053 181,307 161,335 141,564 121,766 110,482 11.64%
  YoY % 6.99% 10.34% 12.38% 13.97% 16.26% 10.21% -
  Horiz. % 193.73% 181.07% 164.11% 146.03% 128.13% 110.21% 100.00%
Tax -47,111 -45,559 -43,399 -35,247 -37,317 -33,996 -32,354 6.46%
  YoY % -3.41% -4.98% -23.13% 5.55% -9.77% -5.08% -
  Horiz. % 145.61% 140.81% 134.14% 108.94% 115.34% 105.08% 100.00%
NP 166,925 154,494 137,908 126,088 104,247 87,770 78,128 13.48%
  YoY % 8.05% 12.03% 9.37% 20.95% 18.77% 12.34% -
  Horiz. % 213.66% 197.74% 176.52% 161.39% 133.43% 112.34% 100.00%
NP to SH 166,925 154,494 137,908 126,088 104,247 87,770 78,128 13.48%
  YoY % 8.05% 12.03% 9.37% 20.95% 18.77% 12.34% -
  Horiz. % 213.66% 197.74% 176.52% 161.39% 133.43% 112.34% 100.00%
Tax Rate 22.01 % 22.77 % 23.94 % 21.85 % 26.36 % 27.92 % 29.28 % -4.64%
  YoY % -3.34% -4.89% 9.57% -17.11% -5.59% -4.64% -
  Horiz. % 75.17% 77.77% 81.76% 74.62% 90.03% 95.36% 100.00%
Total Cost 872,401 748,235 613,818 572,374 534,481 463,854 395,362 14.09%
  YoY % 16.59% 21.90% 7.24% 7.09% 15.23% 17.32% -
  Horiz. % 220.66% 189.25% 155.25% 144.77% 135.19% 117.32% 100.00%
Net Worth 1,372,609 1,181,516 1,138,048 900,650 363,749 370,024 396,240 22.98%
  YoY % 16.17% 3.82% 26.36% 147.60% -1.70% -6.62% -
  Horiz. % 346.41% 298.18% 287.21% 227.30% 91.80% 93.38% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 143,198 165,222 118,830 92,924 117,023 151,446 144,834 -0.19%
  YoY % -13.33% 39.04% 27.88% -20.59% -22.73% 4.56% -
  Horiz. % 98.87% 114.08% 82.05% 64.16% 80.80% 104.56% 100.00%
Div Payout % 85.79 % 106.94 % 86.17 % 73.70 % 112.26 % 172.55 % 185.38 % -12.04%
  YoY % -19.78% 24.10% 16.92% -34.35% -34.94% -6.92% -
  Horiz. % 46.28% 57.69% 46.48% 39.76% 60.56% 93.08% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,372,609 1,181,516 1,138,048 900,650 363,749 370,024 396,240 22.98%
  YoY % 16.17% 3.82% 26.36% 147.60% -1.70% -6.62% -
  Horiz. % 346.41% 298.18% 287.21% 227.30% 91.80% 93.38% 100.00%
NOSH 220,304 220,296 216,055 137,665 137,674 137,678 137,937 8.11%
  YoY % 0.00% 1.96% 56.94% -0.01% -0.00% -0.19% -
  Horiz. % 159.71% 159.71% 156.63% 99.80% 99.81% 99.81% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.06 % 17.11 % 18.35 % 18.05 % 16.32 % 15.91 % 16.50 % -0.45%
  YoY % -6.14% -6.76% 1.66% 10.60% 2.58% -3.58% -
  Horiz. % 97.33% 103.70% 111.21% 109.39% 98.91% 96.42% 100.00%
ROE 12.16 % 13.08 % 12.12 % 14.00 % 28.66 % 23.72 % 19.72 % -7.74%
  YoY % -7.03% 7.92% -13.43% -51.15% 20.83% 20.28% -
  Horiz. % 61.66% 66.33% 61.46% 70.99% 145.33% 120.28% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 471.77 409.78 347.93 507.36 463.94 400.66 343.26 5.44%
  YoY % 15.13% 17.78% -31.42% 9.36% 15.79% 16.72% -
  Horiz. % 137.44% 119.38% 101.36% 147.81% 135.16% 116.72% 100.00%
EPS 75.77 70.13 63.83 58.75 75.72 63.75 56.64 4.96%
  YoY % 8.04% 9.87% 8.65% -22.41% 18.78% 12.55% -
  Horiz. % 133.77% 123.82% 112.69% 103.73% 133.69% 112.55% 100.00%
DPS 65.00 75.00 55.00 67.50 85.00 110.00 105.00 -7.68%
  YoY % -13.33% 36.36% -18.52% -20.59% -22.73% 4.76% -
  Horiz. % 61.90% 71.43% 52.38% 64.29% 80.95% 104.76% 100.00%
NAPS 6.2305 5.3633 5.2674 6.5423 2.6421 2.6876 2.8726 13.76%
  YoY % 16.17% 1.82% -19.49% 147.62% -1.69% -6.44% -
  Horiz. % 216.89% 186.71% 183.37% 227.75% 91.98% 93.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 260.89 226.60 188.69 175.32 160.33 138.47 118.85 13.99%
  YoY % 15.13% 20.09% 7.63% 9.35% 15.79% 16.51% -
  Horiz. % 219.51% 190.66% 158.76% 147.51% 134.90% 116.51% 100.00%
EPS 41.90 38.78 34.62 31.65 26.17 22.03 19.61 13.48%
  YoY % 8.05% 12.02% 9.38% 20.94% 18.79% 12.34% -
  Horiz. % 213.67% 197.76% 176.54% 161.40% 133.45% 112.34% 100.00%
DPS 35.94 41.47 29.83 23.33 29.37 38.02 36.36 -0.19%
  YoY % -13.33% 39.02% 27.86% -20.57% -22.75% 4.57% -
  Horiz. % 98.84% 114.05% 82.04% 64.16% 80.78% 104.57% 100.00%
NAPS 3.4455 2.9658 2.8567 2.2608 0.9131 0.9288 0.9946 22.98%
  YoY % 16.17% 3.82% 26.36% 147.60% -1.69% -6.62% -
  Horiz. % 346.42% 298.19% 287.22% 227.31% 91.81% 93.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 14.5400 13.5200 13.1800 13.7000 9.4500 12.1000 9.3500 -
P/RPS 3.08 3.30 3.79 2.70 2.04 3.02 2.72 2.09%
  YoY % -6.67% -12.93% 40.37% 32.35% -32.45% 11.03% -
  Horiz. % 113.24% 121.32% 139.34% 99.26% 75.00% 111.03% 100.00%
P/EPS 19.19 19.28 20.65 14.96 12.48 18.98 16.51 2.54%
  YoY % -0.47% -6.63% 38.03% 19.87% -34.25% 14.96% -
  Horiz. % 116.23% 116.78% 125.08% 90.61% 75.59% 114.96% 100.00%
EY 5.21 5.19 4.84 6.69 8.01 5.27 6.06 -2.49%
  YoY % 0.39% 7.23% -27.65% -16.48% 51.99% -13.04% -
  Horiz. % 85.97% 85.64% 79.87% 110.40% 132.18% 86.96% 100.00%
DY 4.47 5.55 4.17 4.93 8.99 9.09 11.23 -14.22%
  YoY % -19.46% 33.09% -15.42% -45.16% -1.10% -19.06% -
  Horiz. % 39.80% 49.42% 37.13% 43.90% 80.05% 80.94% 100.00%
P/NAPS 2.33 2.52 2.50 2.09 3.58 4.50 3.25 -5.39%
  YoY % -7.54% 0.80% 19.62% -41.62% -20.44% 38.46% -
  Horiz. % 71.69% 77.54% 76.92% 64.31% 110.15% 138.46% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 08/01/13 09/01/12 11/01/11 07/01/10 08/01/09 14/01/08 03/01/07 -
Price 14.7200 13.8400 13.9000 14.1400 9.8000 12.5000 9.5000 -
P/RPS 3.12 3.38 4.00 2.79 2.11 3.12 2.77 2.00%
  YoY % -7.69% -15.50% 43.37% 32.23% -32.37% 12.64% -
  Horiz. % 112.64% 122.02% 144.40% 100.72% 76.17% 112.64% 100.00%
P/EPS 19.43 19.73 21.78 15.44 12.94 19.61 16.77 2.48%
  YoY % -1.52% -9.41% 41.06% 19.32% -34.01% 16.94% -
  Horiz. % 115.86% 117.65% 129.87% 92.07% 77.16% 116.94% 100.00%
EY 5.15 5.07 4.59 6.48 7.73 5.10 5.96 -2.40%
  YoY % 1.58% 10.46% -29.17% -16.17% 51.57% -14.43% -
  Horiz. % 86.41% 85.07% 77.01% 108.72% 129.70% 85.57% 100.00%
DY 4.42 5.42 3.96 4.77 8.67 8.80 11.05 -14.15%
  YoY % -18.45% 36.87% -16.98% -44.98% -1.48% -20.36% -
  Horiz. % 40.00% 49.05% 35.84% 43.17% 78.46% 79.64% 100.00%
P/NAPS 2.36 2.58 2.64 2.16 3.71 4.65 3.31 -5.48%
  YoY % -8.53% -2.27% 22.22% -41.78% -20.22% 40.48% -
  Horiz. % 71.30% 77.95% 79.76% 65.26% 112.08% 140.48% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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