Highlights

[LPI] YoY Quarter Result on 2010-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -31.00%    YoY -     16.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 282,398 265,029 213,797 173,869 166,346 144,308 137,785 12.69%
  YoY % 6.55% 23.96% 22.96% 4.52% 15.27% 4.73% -
  Horiz. % 204.96% 192.35% 155.17% 126.19% 120.73% 104.73% 100.00%
PBT 62,507 54,531 41,971 35,896 29,994 24,308 21,711 19.25%
  YoY % 14.63% 29.93% 16.92% 19.68% 23.39% 11.96% -
  Horiz. % 287.90% 251.17% 193.32% 165.34% 138.15% 111.96% 100.00%
Tax -15,928 -14,100 -10,553 -9,452 -7,252 -6,402 -6,500 16.10%
  YoY % -12.96% -33.61% -11.65% -30.34% -13.28% 1.51% -
  Horiz. % 245.05% 216.92% 162.35% 145.42% 111.57% 98.49% 100.00%
NP 46,579 40,431 31,418 26,444 22,742 17,906 15,211 20.48%
  YoY % 15.21% 28.69% 18.81% 16.28% 27.01% 17.72% -
  Horiz. % 306.22% 265.80% 206.55% 173.85% 149.51% 117.72% 100.00%
NP to SH 46,579 40,431 31,418 26,444 22,742 17,906 15,211 20.48%
  YoY % 15.21% 28.69% 18.81% 16.28% 27.01% 17.72% -
  Horiz. % 306.22% 265.80% 206.55% 173.85% 149.51% 117.72% 100.00%
Tax Rate 25.48 % 25.86 % 25.14 % 26.33 % 24.18 % 26.34 % 29.94 % -2.65%
  YoY % -1.47% 2.86% -4.52% 8.89% -8.20% -12.02% -
  Horiz. % 85.10% 86.37% 83.97% 87.94% 80.76% 87.98% 100.00%
Total Cost 235,819 224,598 182,379 147,425 143,604 126,402 122,574 11.51%
  YoY % 5.00% 23.15% 23.71% 2.66% 13.61% 3.12% -
  Horiz. % 192.39% 183.23% 148.79% 120.27% 117.16% 103.12% 100.00%
Net Worth 1,391,487 1,167,144 1,147,968 825,944 741,138 335,025 354,330 25.58%
  YoY % 19.22% 1.67% 38.99% 11.44% 121.22% -5.45% -
  Horiz. % 392.71% 329.39% 323.98% 233.10% 209.17% 94.55% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 39,660 33,049 55,080 13,765 36,136 41,289 41,334 -0.69%
  YoY % 20.00% -40.00% 300.13% -61.91% -12.48% -0.11% -
  Horiz. % 95.95% 79.96% 133.26% 33.30% 87.43% 99.89% 100.00%
Div Payout % 85.15 % 81.74 % 175.32 % 52.06 % 158.90 % 230.59 % 271.74 % -17.57%
  YoY % 4.17% -53.38% 236.77% -67.24% -31.09% -15.14% -
  Horiz. % 31.34% 30.08% 64.52% 19.16% 58.48% 84.86% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,391,487 1,167,144 1,147,968 825,944 741,138 335,025 354,330 25.58%
  YoY % 19.22% 1.67% 38.99% 11.44% 121.22% -5.45% -
  Horiz. % 392.71% 329.39% 323.98% 233.10% 209.17% 94.55% 100.00%
NOSH 220,335 220,332 220,322 137,657 137,663 137,632 137,780 8.13%
  YoY % 0.00% 0.00% 60.05% -0.00% 0.02% -0.11% -
  Horiz. % 159.92% 159.92% 159.91% 99.91% 99.91% 99.89% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 16.49 % 15.26 % 14.70 % 15.21 % 13.67 % 12.41 % 11.04 % 6.91%
  YoY % 8.06% 3.81% -3.35% 11.27% 10.15% 12.41% -
  Horiz. % 149.37% 138.22% 133.15% 137.77% 123.82% 112.41% 100.00%
ROE 3.35 % 3.46 % 2.74 % 3.20 % 3.07 % 5.34 % 4.29 % -4.03%
  YoY % -3.18% 26.28% -14.38% 4.23% -42.51% 24.48% -
  Horiz. % 78.09% 80.65% 63.87% 74.59% 71.56% 124.48% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 128.17 120.29 97.04 126.31 120.84 104.85 100.00 4.22%
  YoY % 6.55% 23.96% -23.17% 4.53% 15.25% 4.85% -
  Horiz. % 128.17% 120.29% 97.04% 126.31% 120.84% 104.85% 100.00%
EPS 21.14 18.35 14.26 12.32 16.52 13.01 11.04 11.42%
  YoY % 15.20% 28.68% 15.75% -25.42% 26.98% 17.84% -
  Horiz. % 191.49% 166.21% 129.17% 111.59% 149.64% 117.84% 100.00%
DPS 18.00 15.00 25.00 10.00 26.25 30.00 30.00 -8.15%
  YoY % 20.00% -40.00% 150.00% -61.90% -12.50% 0.00% -
  Horiz. % 60.00% 50.00% 83.33% 33.33% 87.50% 100.00% 100.00%
NAPS 6.3153 5.2972 5.2104 6.0000 5.3837 2.4342 2.5717 16.14%
  YoY % 19.22% 1.67% -13.16% 11.45% 121.17% -5.35% -
  Horiz. % 245.57% 205.98% 202.61% 233.31% 209.34% 94.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 70.89 66.53 53.67 43.64 41.76 36.22 34.59 12.69%
  YoY % 6.55% 23.96% 22.98% 4.50% 15.30% 4.71% -
  Horiz. % 204.94% 192.34% 155.16% 126.16% 120.73% 104.71% 100.00%
EPS 11.69 10.15 7.89 6.64 5.71 4.49 3.82 20.47%
  YoY % 15.17% 28.64% 18.83% 16.29% 27.17% 17.54% -
  Horiz. % 306.02% 265.71% 206.54% 173.82% 149.48% 117.54% 100.00%
DPS 9.96 8.30 13.83 3.46 9.07 10.36 10.38 -0.69%
  YoY % 20.00% -39.99% 299.71% -61.85% -12.45% -0.19% -
  Horiz. % 95.95% 79.96% 133.24% 33.33% 87.38% 99.81% 100.00%
NAPS 3.4928 2.9297 2.8816 2.0732 1.8604 0.8410 0.8894 25.58%
  YoY % 19.22% 1.67% 38.99% 11.44% 121.21% -5.44% -
  Horiz. % 392.71% 329.40% 323.99% 233.10% 209.17% 94.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 15.2000 13.4200 13.7800 15.3000 11.2000 11.8000 11.3000 -
P/RPS 11.86 11.16 14.20 12.11 9.27 11.25 11.30 0.81%
  YoY % 6.27% -21.41% 17.26% 30.64% -17.60% -0.44% -
  Horiz. % 104.96% 98.76% 125.66% 107.17% 82.04% 99.56% 100.00%
P/EPS 71.90 73.13 96.63 79.65 67.80 90.70 102.36 -5.71%
  YoY % -1.68% -24.32% 21.32% 17.48% -25.25% -11.39% -
  Horiz. % 70.24% 71.44% 94.40% 77.81% 66.24% 88.61% 100.00%
EY 1.39 1.37 1.03 1.26 1.48 1.10 0.98 5.99%
  YoY % 1.46% 33.01% -18.25% -14.86% 34.55% 12.24% -
  Horiz. % 141.84% 139.80% 105.10% 128.57% 151.02% 112.24% 100.00%
DY 1.18 1.12 1.81 0.65 2.34 2.54 2.65 -12.60%
  YoY % 5.36% -38.12% 178.46% -72.22% -7.87% -4.15% -
  Horiz. % 44.53% 42.26% 68.30% 24.53% 88.30% 95.85% 100.00%
P/NAPS 2.41 2.53 2.64 2.55 2.08 4.85 4.39 -9.50%
  YoY % -4.74% -4.17% 3.53% 22.60% -57.11% 10.48% -
  Horiz. % 54.90% 57.63% 60.14% 58.09% 47.38% 110.48% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 08/07/13 09/07/12 07/07/11 08/07/10 06/07/09 09/07/08 04/07/07 -
Price 15.6400 13.7200 13.8000 16.2800 11.5000 11.1000 11.4000 -
P/RPS 12.20 11.41 14.22 12.89 9.52 10.59 11.40 1.14%
  YoY % 6.92% -19.76% 10.32% 35.40% -10.10% -7.11% -
  Horiz. % 107.02% 100.09% 124.74% 113.07% 83.51% 92.89% 100.00%
P/EPS 73.98 74.77 96.77 84.75 69.61 85.32 103.26 -5.40%
  YoY % -1.06% -22.73% 14.18% 21.75% -18.41% -17.37% -
  Horiz. % 71.64% 72.41% 93.71% 82.07% 67.41% 82.63% 100.00%
EY 1.35 1.34 1.03 1.18 1.44 1.17 0.97 5.66%
  YoY % 0.75% 30.10% -12.71% -18.06% 23.08% 20.62% -
  Horiz. % 139.18% 138.14% 106.19% 121.65% 148.45% 120.62% 100.00%
DY 1.15 1.09 1.81 0.61 2.28 2.70 2.63 -12.87%
  YoY % 5.50% -39.78% 196.72% -73.25% -15.56% 2.66% -
  Horiz. % 43.73% 41.44% 68.82% 23.19% 86.69% 102.66% 100.00%
P/NAPS 2.48 2.59 2.65 2.71 2.14 4.56 4.43 -9.21%
  YoY % -4.25% -2.26% -2.21% 26.64% -53.07% 2.93% -
  Horiz. % 55.98% 58.47% 59.82% 61.17% 48.31% 102.93% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - Genting Malaysia (4715) AmInvest Research Reports
6. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
7. Technical Buy - TEKSENG (7200) PublicInvest Research
8. Does London Biscuit worth anything? kcchongnz kcchongnz blog
Partners & Brokers