Highlights

[LPI] YoY Quarter Result on 2011-09-30 [#3]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 06-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     43.60%    YoY -     24.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 301,236 283,508 256,307 236,281 194,591 206,625 191,728 7.82%
  YoY % 6.25% 10.61% 8.48% 21.42% -5.82% 7.77% -
  Horiz. % 157.12% 147.87% 133.68% 123.24% 101.49% 107.77% 100.00%
PBT 77,425 71,894 59,062 55,948 47,445 42,584 35,379 13.94%
  YoY % 7.69% 21.73% 5.57% 17.92% 11.42% 20.37% -
  Horiz. % 218.84% 203.21% 166.94% 158.14% 134.10% 120.37% 100.00%
Tax -13,230 -11,537 -11,430 -10,832 -11,240 -9,687 -9,143 6.35%
  YoY % -14.67% -0.94% -5.52% 3.63% -16.03% -5.95% -
  Horiz. % 144.70% 126.18% 125.01% 118.47% 122.94% 105.95% 100.00%
NP 64,195 60,357 47,632 45,116 36,205 32,897 26,236 16.07%
  YoY % 6.36% 26.72% 5.58% 24.61% 10.06% 25.39% -
  Horiz. % 244.68% 230.05% 181.55% 171.96% 138.00% 125.39% 100.00%
NP to SH 64,195 60,357 47,632 45,116 36,205 32,897 26,236 16.07%
  YoY % 6.36% 26.72% 5.58% 24.61% 10.06% 25.39% -
  Horiz. % 244.68% 230.05% 181.55% 171.96% 138.00% 125.39% 100.00%
Tax Rate 17.09 % 16.05 % 19.35 % 19.36 % 23.69 % 22.75 % 25.84 % -6.66%
  YoY % 6.48% -17.05% -0.05% -18.28% 4.13% -11.96% -
  Horiz. % 66.14% 62.11% 74.88% 74.92% 91.68% 88.04% 100.00%
Total Cost 237,041 223,151 208,675 191,165 158,386 173,728 165,492 6.17%
  YoY % 6.22% 6.94% 9.16% 20.70% -8.83% 4.98% -
  Horiz. % 143.23% 134.84% 126.09% 115.51% 95.71% 104.98% 100.00%
Net Worth 1,610,360 1,457,533 1,216,466 1,074,919 1,069,648 803,787 330,950 30.16%
  YoY % 10.49% 19.82% 13.17% 0.49% 33.08% 142.87% -
  Horiz. % 486.59% 440.41% 367.57% 324.80% 323.20% 242.87% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,610,360 1,457,533 1,216,466 1,074,919 1,069,648 803,787 330,950 30.16%
  YoY % 10.49% 19.82% 13.17% 0.49% 33.08% 142.87% -
  Horiz. % 486.59% 440.41% 367.57% 324.80% 323.20% 242.87% 100.00%
NOSH 220,298 220,281 220,314 220,292 214,866 137,644 137,649 8.15%
  YoY % 0.01% -0.02% 0.01% 2.53% 56.10% -0.00% -
  Horiz. % 160.04% 160.03% 160.05% 160.04% 156.10% 100.00% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 21.31 % 21.29 % 18.58 % 19.09 % 18.61 % 15.92 % 13.68 % 7.66%
  YoY % 0.09% 14.59% -2.67% 2.58% 16.90% 16.37% -
  Horiz. % 155.77% 155.63% 135.82% 139.55% 136.04% 116.37% 100.00%
ROE 3.99 % 4.14 % 3.92 % 4.20 % 3.38 % 4.09 % 7.93 % -10.81%
  YoY % -3.62% 5.61% -6.67% 24.26% -17.36% -48.42% -
  Horiz. % 50.32% 52.21% 49.43% 52.96% 42.62% 51.58% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 136.74 128.70 116.34 107.26 90.56 150.12 139.29 -0.31%
  YoY % 6.25% 10.62% 8.47% 18.44% -39.67% 7.78% -
  Horiz. % 98.17% 92.40% 83.52% 77.00% 65.02% 107.78% 100.00%
EPS 29.14 27.40 21.62 20.48 16.85 23.90 19.06 7.33%
  YoY % 6.35% 26.73% 5.57% 21.54% -29.50% 25.39% -
  Horiz. % 152.89% 143.76% 113.43% 107.45% 88.41% 125.39% 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 7.3099 6.6167 5.5215 4.8795 4.9782 5.8396 2.4043 20.35%
  YoY % 10.48% 19.84% 13.16% -1.98% -14.75% 142.88% -
  Horiz. % 304.03% 275.20% 229.65% 202.95% 207.05% 242.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 75.61 71.16 64.34 59.31 48.85 51.87 48.13 7.81%
  YoY % 6.25% 10.60% 8.48% 21.41% -5.82% 7.77% -
  Horiz. % 157.10% 147.85% 133.68% 123.23% 101.50% 107.77% 100.00%
EPS 16.11 15.15 11.96 11.32 9.09 8.26 6.59 16.06%
  YoY % 6.34% 26.67% 5.65% 24.53% 10.05% 25.34% -
  Horiz. % 244.46% 229.89% 181.49% 171.78% 137.94% 125.34% 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 4.0422 3.6586 3.0535 2.6982 2.6850 2.0176 0.8307 30.16%
  YoY % 10.48% 19.82% 13.17% 0.49% 33.08% 142.88% -
  Horiz. % 486.60% 440.42% 367.58% 324.81% 323.22% 242.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 17.5800 15.3000 13.3000 11.8600 11.7400 12.4000 10.4000 -
P/RPS 12.86 11.89 11.43 11.06 12.96 8.26 7.47 9.47%
  YoY % 8.16% 4.02% 3.35% -14.66% 56.90% 10.58% -
  Horiz. % 172.16% 159.17% 153.01% 148.06% 173.49% 110.58% 100.00%
P/EPS 60.33 55.84 61.52 57.91 69.67 51.88 54.56 1.69%
  YoY % 8.04% -9.23% 6.23% -16.88% 34.29% -4.91% -
  Horiz. % 110.58% 102.35% 112.76% 106.14% 127.69% 95.09% 100.00%
EY 1.66 1.79 1.63 1.73 1.44 1.93 1.83 -1.61%
  YoY % -7.26% 9.82% -5.78% 20.14% -25.39% 5.46% -
  Horiz. % 90.71% 97.81% 89.07% 94.54% 78.69% 105.46% 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 2.40 2.31 2.41 2.43 2.36 2.12 4.33 -9.36%
  YoY % 3.90% -4.15% -0.82% 2.97% 11.32% -51.04% -
  Horiz. % 55.43% 53.35% 55.66% 56.12% 54.50% 48.96% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 08/10/14 08/10/13 09/10/12 06/10/11 07/10/10 08/10/09 09/10/08 -
Price 17.4800 15.4400 13.5000 11.7800 11.7600 12.2200 10.1000 -
P/RPS 12.78 12.00 11.60 10.98 12.99 8.14 7.25 9.90%
  YoY % 6.50% 3.45% 5.65% -15.47% 59.58% 12.28% -
  Horiz. % 176.28% 165.52% 160.00% 151.45% 179.17% 112.28% 100.00%
P/EPS 59.99 56.35 62.44 57.52 69.79 51.13 52.99 2.09%
  YoY % 6.46% -9.75% 8.55% -17.58% 36.50% -3.51% -
  Horiz. % 113.21% 106.34% 117.83% 108.55% 131.70% 96.49% 100.00%
EY 1.67 1.77 1.60 1.74 1.43 1.96 1.89 -2.04%
  YoY % -5.65% 10.62% -8.05% 21.68% -27.04% 3.70% -
  Horiz. % 88.36% 93.65% 84.66% 92.06% 75.66% 103.70% 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 2.39 2.33 2.44 2.41 2.36 2.09 4.20 -8.96%
  YoY % 2.58% -4.51% 1.24% 2.12% 12.92% -50.24% -
  Horiz. % 56.90% 55.48% 58.10% 57.38% 56.19% 49.76% 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.
 


 

265  275  491  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 TDM 0.30+0.025 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.335+0.035 
 HSI-H8F 0.225-0.025 
 PUC 0.045+0.01 
 SANICHI 0.075+0.015 
 HUBLINE 0.050.00 
 MATANG 0.09+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers