Highlights

[LPI] YoY Quarter 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 -     -18.66%    YoY -     18.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 291,491 282,398 265,029 213,797 173,869 166,346 144,308 12.43%
  YoY % 3.22% 6.55% 23.96% 22.96% 4.52% 15.27% -
  Horiz. % 201.99% 195.69% 183.66% 148.15% 120.48% 115.27% 100.00%
PBT 68,551 62,507 54,531 41,971 35,896 29,994 24,308 18.85%
  YoY % 9.67% 14.63% 29.93% 16.92% 19.68% 23.39% -
  Horiz. % 282.01% 257.15% 224.33% 172.66% 147.67% 123.39% 100.00%
Tax -17,370 -15,928 -14,100 -10,553 -9,452 -7,252 -6,402 18.09%
  YoY % -9.05% -12.96% -33.61% -11.65% -30.34% -13.28% -
  Horiz. % 271.32% 248.80% 220.24% 164.84% 147.64% 113.28% 100.00%
NP 51,181 46,579 40,431 31,418 26,444 22,742 17,906 19.12%
  YoY % 9.88% 15.21% 28.69% 18.81% 16.28% 27.01% -
  Horiz. % 285.83% 260.13% 225.80% 175.46% 147.68% 127.01% 100.00%
NP to SH 51,181 46,579 40,431 31,418 26,444 22,742 17,906 19.12%
  YoY % 9.88% 15.21% 28.69% 18.81% 16.28% 27.01% -
  Horiz. % 285.83% 260.13% 225.80% 175.46% 147.68% 127.01% 100.00%
Tax Rate 25.34 % 25.48 % 25.86 % 25.14 % 26.33 % 24.18 % 26.34 % -0.64%
  YoY % -0.55% -1.47% 2.86% -4.52% 8.89% -8.20% -
  Horiz. % 96.20% 96.74% 98.18% 95.44% 99.96% 91.80% 100.00%
Total Cost 240,310 235,819 224,598 182,379 147,425 143,604 126,402 11.30%
  YoY % 1.90% 5.00% 23.15% 23.71% 2.66% 13.61% -
  Horiz. % 190.12% 186.56% 177.69% 144.28% 116.63% 113.61% 100.00%
Net Worth 1,600,689 1,391,487 1,167,144 1,147,968 825,944 741,138 335,025 29.76%
  YoY % 15.03% 19.22% 1.67% 38.99% 11.44% 121.22% -
  Horiz. % 477.78% 415.34% 348.38% 342.65% 246.53% 221.22% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 44,064 39,660 33,049 55,080 13,765 36,136 41,289 1.09%
  YoY % 11.10% 20.00% -40.00% 300.13% -61.91% -12.48% -
  Horiz. % 106.72% 96.05% 80.04% 133.40% 33.34% 87.52% 100.00%
Div Payout % 86.10 % 85.15 % 81.74 % 175.32 % 52.06 % 158.90 % 230.59 % -15.14%
  YoY % 1.12% 4.17% -53.38% 236.77% -67.24% -31.09% -
  Horiz. % 37.34% 36.93% 35.45% 76.03% 22.58% 68.91% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,600,689 1,391,487 1,167,144 1,147,968 825,944 741,138 335,025 29.76%
  YoY % 15.03% 19.22% 1.67% 38.99% 11.44% 121.22% -
  Horiz. % 477.78% 415.34% 348.38% 342.65% 246.53% 221.22% 100.00%
NOSH 220,322 220,335 220,332 220,322 137,657 137,663 137,632 8.15%
  YoY % -0.01% 0.00% 0.00% 60.05% -0.00% 0.02% -
  Horiz. % 160.08% 160.09% 160.09% 160.08% 100.02% 100.02% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 17.56 % 16.49 % 15.26 % 14.70 % 15.21 % 13.67 % 12.41 % 5.95%
  YoY % 6.49% 8.06% 3.81% -3.35% 11.27% 10.15% -
  Horiz. % 141.50% 132.88% 122.97% 118.45% 122.56% 110.15% 100.00%
ROE 3.20 % 3.35 % 3.46 % 2.74 % 3.20 % 3.07 % 5.34 % -8.18%
  YoY % -4.48% -3.18% 26.28% -14.38% 4.23% -42.51% -
  Horiz. % 59.93% 62.73% 64.79% 51.31% 59.93% 57.49% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 132.30 128.17 120.29 97.04 126.31 120.84 104.85 3.95%
  YoY % 3.22% 6.55% 23.96% -23.17% 4.53% 15.25% -
  Horiz. % 126.18% 122.24% 114.73% 92.55% 120.47% 115.25% 100.00%
EPS 23.23 21.14 18.35 14.26 12.32 16.52 13.01 10.14%
  YoY % 9.89% 15.20% 28.68% 15.75% -25.42% 26.98% -
  Horiz. % 178.55% 162.49% 141.05% 109.61% 94.70% 126.98% 100.00%
DPS 20.00 18.00 15.00 25.00 10.00 26.25 30.00 -6.53%
  YoY % 11.11% 20.00% -40.00% 150.00% -61.90% -12.50% -
  Horiz. % 66.67% 60.00% 50.00% 83.33% 33.33% 87.50% 100.00%
NAPS 7.2652 6.3153 5.2972 5.2104 6.0000 5.3837 2.4342 19.98%
  YoY % 15.04% 19.22% 1.67% -13.16% 11.45% 121.17% -
  Horiz. % 298.46% 259.44% 217.62% 214.05% 246.49% 221.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 73.17 70.89 66.53 53.67 43.64 41.76 36.22 12.43%
  YoY % 3.22% 6.55% 23.96% 22.98% 4.50% 15.30% -
  Horiz. % 202.02% 195.72% 183.68% 148.18% 120.49% 115.30% 100.00%
EPS 12.85 11.69 10.15 7.89 6.64 5.71 4.49 19.14%
  YoY % 9.92% 15.17% 28.64% 18.83% 16.29% 27.17% -
  Horiz. % 286.19% 260.36% 226.06% 175.72% 147.88% 127.17% 100.00%
DPS 11.06 9.96 8.30 13.83 3.46 9.07 10.36 1.10%
  YoY % 11.04% 20.00% -39.99% 299.71% -61.85% -12.45% -
  Horiz. % 106.76% 96.14% 80.12% 133.49% 33.40% 87.55% 100.00%
NAPS 4.0180 3.4928 2.9297 2.8816 2.0732 1.8604 0.8410 29.76%
  YoY % 15.04% 19.22% 1.67% 38.99% 11.44% 121.21% -
  Horiz. % 477.76% 415.32% 348.36% 342.64% 246.52% 221.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 16.9000 15.2000 13.4200 13.7800 15.3000 11.2000 11.8000 -
P/RPS 12.77 11.86 11.16 14.20 12.11 9.27 11.25 2.13%
  YoY % 7.67% 6.27% -21.41% 17.26% 30.64% -17.60% -
  Horiz. % 113.51% 105.42% 99.20% 126.22% 107.64% 82.40% 100.00%
P/EPS 72.75 71.90 73.13 96.63 79.65 67.80 90.70 -3.61%
  YoY % 1.18% -1.68% -24.32% 21.32% 17.48% -25.25% -
  Horiz. % 80.21% 79.27% 80.63% 106.54% 87.82% 74.75% 100.00%
EY 1.37 1.39 1.37 1.03 1.26 1.48 1.10 3.72%
  YoY % -1.44% 1.46% 33.01% -18.25% -14.86% 34.55% -
  Horiz. % 124.55% 126.36% 124.55% 93.64% 114.55% 134.55% 100.00%
DY 1.18 1.18 1.12 1.81 0.65 2.34 2.54 -11.99%
  YoY % 0.00% 5.36% -38.12% 178.46% -72.22% -7.87% -
  Horiz. % 46.46% 46.46% 44.09% 71.26% 25.59% 92.13% 100.00%
P/NAPS 2.33 2.41 2.53 2.64 2.55 2.08 4.85 -11.50%
  YoY % -3.32% -4.74% -4.17% 3.53% 22.60% -57.11% -
  Horiz. % 48.04% 49.69% 52.16% 54.43% 52.58% 42.89% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/07/14 08/07/13 09/07/12 07/07/11 08/07/10 06/07/09 09/07/08 -
Price 17.5800 15.6400 13.7200 13.8000 16.2800 11.5000 11.1000 -
P/RPS 13.29 12.20 11.41 14.22 12.89 9.52 10.59 3.86%
  YoY % 8.93% 6.92% -19.76% 10.32% 35.40% -10.10% -
  Horiz. % 125.50% 115.20% 107.74% 134.28% 121.72% 89.90% 100.00%
P/EPS 75.68 73.98 74.77 96.77 84.75 69.61 85.32 -1.98%
  YoY % 2.30% -1.06% -22.73% 14.18% 21.75% -18.41% -
  Horiz. % 88.70% 86.71% 87.63% 113.42% 99.33% 81.59% 100.00%
EY 1.32 1.35 1.34 1.03 1.18 1.44 1.17 2.03%
  YoY % -2.22% 0.75% 30.10% -12.71% -18.06% 23.08% -
  Horiz. % 112.82% 115.38% 114.53% 88.03% 100.85% 123.08% 100.00%
DY 1.14 1.15 1.09 1.81 0.61 2.28 2.70 -13.38%
  YoY % -0.87% 5.50% -39.78% 196.72% -73.25% -15.56% -
  Horiz. % 42.22% 42.59% 40.37% 67.04% 22.59% 84.44% 100.00%
P/NAPS 2.42 2.48 2.59 2.65 2.71 2.14 4.56 -10.02%
  YoY % -2.42% -4.25% -2.26% -2.21% 26.64% -53.07% -
  Horiz. % 53.07% 54.39% 56.80% 58.11% 59.43% 46.93% 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.
 


 

146  143  425  1551 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 WCEHB 0.325+0.02 
 HSI-C7K 0.25-0.005 
 SLVEST 0.885+0.02 
 HSI-H8F 0.235-0.01 
 PERDANA-PR 0.020.00 
 FPGROUP 0.6850.00 
 DGB 0.1450.00 
 MEDIAC 0.225+0.01 
 GFM-WC 0.080.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers