Highlights

[LPI] YoY Quarter Result on 2010-09-30 [#3]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 07-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     36.91%    YoY -     10.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 283,508 256,307 236,281 194,591 206,625 191,728 156,083 10.45%
  YoY % 10.61% 8.48% 21.42% -5.82% 7.77% 22.84% -
  Horiz. % 181.64% 164.21% 151.38% 124.67% 132.38% 122.84% 100.00%
PBT 71,894 59,062 55,948 47,445 42,584 35,379 29,830 15.78%
  YoY % 21.73% 5.57% 17.92% 11.42% 20.37% 18.60% -
  Horiz. % 241.01% 198.00% 187.56% 159.05% 142.76% 118.60% 100.00%
Tax -11,537 -11,430 -10,832 -11,240 -9,687 -9,143 -8,309 5.62%
  YoY % -0.94% -5.52% 3.63% -16.03% -5.95% -10.04% -
  Horiz. % 138.85% 137.56% 130.36% 135.28% 116.58% 110.04% 100.00%
NP 60,357 47,632 45,116 36,205 32,897 26,236 21,521 18.73%
  YoY % 26.72% 5.58% 24.61% 10.06% 25.39% 21.91% -
  Horiz. % 280.46% 221.33% 209.64% 168.23% 152.86% 121.91% 100.00%
NP to SH 60,357 47,632 45,116 36,205 32,897 26,236 21,521 18.73%
  YoY % 26.72% 5.58% 24.61% 10.06% 25.39% 21.91% -
  Horiz. % 280.46% 221.33% 209.64% 168.23% 152.86% 121.91% 100.00%
Tax Rate 16.05 % 19.35 % 19.36 % 23.69 % 22.75 % 25.84 % 27.85 % -8.77%
  YoY % -17.05% -0.05% -18.28% 4.13% -11.96% -7.22% -
  Horiz. % 57.63% 69.48% 69.52% 85.06% 81.69% 92.78% 100.00%
Total Cost 223,151 208,675 191,165 158,386 173,728 165,492 134,562 8.79%
  YoY % 6.94% 9.16% 20.70% -8.83% 4.98% 22.99% -
  Horiz. % 165.84% 155.08% 142.06% 117.70% 129.11% 122.99% 100.00%
Net Worth 1,457,533 1,216,466 1,074,919 1,069,648 803,787 330,950 345,286 27.10%
  YoY % 19.82% 13.17% 0.49% 33.08% 142.87% -4.15% -
  Horiz. % 422.12% 352.31% 311.31% 309.79% 232.79% 95.85% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,457,533 1,216,466 1,074,919 1,069,648 803,787 330,950 345,286 27.10%
  YoY % 19.82% 13.17% 0.49% 33.08% 142.87% -4.15% -
  Horiz. % 422.12% 352.31% 311.31% 309.79% 232.79% 95.85% 100.00%
NOSH 220,281 220,314 220,292 214,866 137,644 137,649 137,690 8.14%
  YoY % -0.02% 0.01% 2.53% 56.10% -0.00% -0.03% -
  Horiz. % 159.98% 160.01% 159.99% 156.05% 99.97% 99.97% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 21.29 % 18.58 % 19.09 % 18.61 % 15.92 % 13.68 % 13.79 % 7.50%
  YoY % 14.59% -2.67% 2.58% 16.90% 16.37% -0.80% -
  Horiz. % 154.39% 134.74% 138.43% 134.95% 115.45% 99.20% 100.00%
ROE 4.14 % 3.92 % 4.20 % 3.38 % 4.09 % 7.93 % 6.23 % -6.58%
  YoY % 5.61% -6.67% 24.26% -17.36% -48.42% 27.29% -
  Horiz. % 66.45% 62.92% 67.42% 54.25% 65.65% 127.29% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 128.70 116.34 107.26 90.56 150.12 139.29 113.36 2.14%
  YoY % 10.62% 8.47% 18.44% -39.67% 7.78% 22.87% -
  Horiz. % 113.53% 102.63% 94.62% 79.89% 132.43% 122.87% 100.00%
EPS 27.40 21.62 20.48 16.85 23.90 19.06 15.63 9.80%
  YoY % 26.73% 5.57% 21.54% -29.50% 25.39% 21.94% -
  Horiz. % 175.30% 138.32% 131.03% 107.81% 152.91% 121.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 6.6167 5.5215 4.8795 4.9782 5.8396 2.4043 2.5077 17.53%
  YoY % 19.84% 13.16% -1.98% -14.75% 142.88% -4.12% -
  Horiz. % 263.86% 220.18% 194.58% 198.52% 232.87% 95.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 71.16 64.34 59.31 48.85 51.87 48.13 39.18 10.45%
  YoY % 10.60% 8.48% 21.41% -5.82% 7.77% 22.84% -
  Horiz. % 181.62% 164.22% 151.38% 124.68% 132.39% 122.84% 100.00%
EPS 15.15 11.96 11.32 9.09 8.26 6.59 5.40 18.74%
  YoY % 26.67% 5.65% 24.53% 10.05% 25.34% 22.04% -
  Horiz. % 280.56% 221.48% 209.63% 168.33% 152.96% 122.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.6586 3.0535 2.6982 2.6850 2.0176 0.8307 0.8667 27.10%
  YoY % 19.82% 13.17% 0.49% 33.08% 142.88% -4.15% -
  Horiz. % 422.13% 352.31% 311.32% 309.80% 232.79% 95.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 15.3000 13.3000 11.8600 11.7400 12.4000 10.4000 11.3000 -
P/RPS 11.89 11.43 11.06 12.96 8.26 7.47 9.97 2.98%
  YoY % 4.02% 3.35% -14.66% 56.90% 10.58% -25.08% -
  Horiz. % 119.26% 114.64% 110.93% 129.99% 82.85% 74.92% 100.00%
P/EPS 55.84 61.52 57.91 69.67 51.88 54.56 72.30 -4.21%
  YoY % -9.23% 6.23% -16.88% 34.29% -4.91% -24.54% -
  Horiz. % 77.23% 85.09% 80.10% 96.36% 71.76% 75.46% 100.00%
EY 1.79 1.63 1.73 1.44 1.93 1.83 1.38 4.43%
  YoY % 9.82% -5.78% 20.14% -25.39% 5.46% 32.61% -
  Horiz. % 129.71% 118.12% 125.36% 104.35% 139.86% 132.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.31 2.41 2.43 2.36 2.12 4.33 4.51 -10.54%
  YoY % -4.15% -0.82% 2.97% 11.32% -51.04% -3.99% -
  Horiz. % 51.22% 53.44% 53.88% 52.33% 47.01% 96.01% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 08/10/13 09/10/12 06/10/11 07/10/10 08/10/09 09/10/08 09/10/07 -
Price 15.4400 13.5000 11.7800 11.7600 12.2200 10.1000 11.5000 -
P/RPS 12.00 11.60 10.98 12.99 8.14 7.25 10.14 2.84%
  YoY % 3.45% 5.65% -15.47% 59.58% 12.28% -28.50% -
  Horiz. % 118.34% 114.40% 108.28% 128.11% 80.28% 71.50% 100.00%
P/EPS 56.35 62.44 57.52 69.79 51.13 52.99 73.58 -4.35%
  YoY % -9.75% 8.55% -17.58% 36.50% -3.51% -27.98% -
  Horiz. % 76.58% 84.86% 78.17% 94.85% 69.49% 72.02% 100.00%
EY 1.77 1.60 1.74 1.43 1.96 1.89 1.36 4.49%
  YoY % 10.62% -8.05% 21.68% -27.04% 3.70% 38.97% -
  Horiz. % 130.15% 117.65% 127.94% 105.15% 144.12% 138.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.33 2.44 2.41 2.36 2.09 4.20 4.59 -10.68%
  YoY % -4.51% 1.24% 2.12% 12.92% -50.24% -8.50% -
  Horiz. % 50.76% 53.16% 52.51% 51.42% 45.53% 91.50% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers