Highlights

[LPI] YoY Quarter Result on 2008-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Jan-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     24.60%    YoY -     29.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 239,323 190,635 178,883 117,130 104,147 100,355 90,139 17.66%
  YoY % 25.54% 6.57% 52.72% 12.47% 3.78% 11.33% -
  Horiz. % 265.50% 211.49% 198.45% 129.94% 115.54% 111.33% 100.00%
PBT 51,999 49,135 46,520 44,517 34,877 35,291 24,098 13.67%
  YoY % 5.83% 5.62% 4.50% 27.64% -1.17% 46.45% -
  Horiz. % 215.78% 203.90% 193.05% 184.73% 144.73% 146.45% 100.00%
Tax -12,665 -12,198 -11,549 -11,827 -9,667 -9,868 -6,609 11.44%
  YoY % -3.83% -5.62% 2.35% -22.34% 2.04% -49.31% -
  Horiz. % 191.63% 184.57% 174.75% 178.95% 146.27% 149.31% 100.00%
NP 39,334 36,937 34,971 32,690 25,210 25,423 17,489 14.46%
  YoY % 6.49% 5.62% 6.98% 29.67% -0.84% 45.37% -
  Horiz. % 224.91% 211.20% 199.96% 186.92% 144.15% 145.37% 100.00%
NP to SH 39,334 36,937 34,971 32,690 25,210 25,423 17,489 14.46%
  YoY % 6.49% 5.62% 6.98% 29.67% -0.84% 45.37% -
  Horiz. % 224.91% 211.20% 199.96% 186.92% 144.15% 145.37% 100.00%
Tax Rate 24.36 % 24.83 % 24.83 % 26.57 % 27.72 % 27.96 % 27.43 % -1.96%
  YoY % -1.89% 0.00% -6.55% -4.15% -0.86% 1.93% -
  Horiz. % 88.81% 90.52% 90.52% 96.86% 101.06% 101.93% 100.00%
Total Cost 199,989 153,698 143,912 84,440 78,937 74,932 72,650 18.38%
  YoY % 30.12% 6.80% 70.43% 6.97% 5.34% 3.14% -
  Horiz. % 275.28% 211.56% 198.09% 116.23% 108.65% 103.14% 100.00%
Net Worth 1,181,848 1,160,178 826,086 363,664 370,040 396,256 383,104 20.64%
  YoY % 1.87% 40.44% 127.16% -1.72% -6.62% 3.43% -
  Horiz. % 308.49% 302.84% 215.63% 94.93% 96.59% 103.43% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 110,179 99,115 56,793 75,703 110,147 110,354 94,901 2.52%
  YoY % 11.16% 74.52% -24.98% -31.27% -0.19% 16.28% -
  Horiz. % 116.10% 104.44% 59.84% 79.77% 116.06% 116.28% 100.00%
Div Payout % 280.11 % 268.34 % 162.40 % 231.58 % 436.92 % 434.07 % 542.64 % -10.43%
  YoY % 4.39% 65.23% -29.87% -47.00% 0.66% -20.01% -
  Horiz. % 51.62% 49.45% 29.93% 42.68% 80.52% 79.99% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,181,848 1,160,178 826,086 363,664 370,040 396,256 383,104 20.64%
  YoY % 1.87% 40.44% 127.16% -1.72% -6.62% 3.43% -
  Horiz. % 308.49% 302.84% 215.63% 94.93% 96.59% 103.43% 100.00%
NOSH 220,358 220,256 137,681 137,642 137,684 137,943 135,573 8.43%
  YoY % 0.05% 59.98% 0.03% -0.03% -0.19% 1.75% -
  Horiz. % 162.54% 162.46% 101.55% 101.53% 101.56% 101.75% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 16.44 % 19.38 % 19.55 % 27.91 % 24.21 % 25.33 % 19.40 % -2.72%
  YoY % -15.17% -0.87% -29.95% 15.28% -4.42% 30.57% -
  Horiz. % 84.74% 99.90% 100.77% 143.87% 124.79% 130.57% 100.00%
ROE 3.33 % 3.18 % 4.23 % 8.99 % 6.81 % 6.42 % 4.57 % -5.14%
  YoY % 4.72% -24.82% -52.95% 32.01% 6.07% 40.48% -
  Horiz. % 72.87% 69.58% 92.56% 196.72% 149.02% 140.48% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 108.61 86.55 129.93 85.10 75.64 72.75 66.49 8.52%
  YoY % 25.49% -33.39% 52.68% 12.51% 3.97% 9.41% -
  Horiz. % 163.35% 130.17% 195.41% 127.99% 113.76% 109.41% 100.00%
EPS 17.85 16.77 16.30 23.75 18.31 18.43 12.90 5.56%
  YoY % 6.44% 2.88% -31.37% 29.71% -0.65% 42.87% -
  Horiz. % 138.37% 130.00% 126.36% 184.11% 141.94% 142.87% 100.00%
DPS 50.00 45.00 41.25 55.00 80.00 80.00 70.00 -5.45%
  YoY % 11.11% 9.09% -25.00% -31.25% 0.00% 14.29% -
  Horiz. % 71.43% 64.29% 58.93% 78.57% 114.29% 114.29% 100.00%
NAPS 5.3633 5.2674 6.0000 2.6421 2.6876 2.8726 2.8258 11.27%
  YoY % 1.82% -12.21% 127.09% -1.69% -6.44% 1.66% -
  Horiz. % 189.80% 186.40% 212.33% 93.50% 95.11% 101.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 60.07 47.85 44.90 29.40 26.14 25.19 22.63 17.66%
  YoY % 25.54% 6.57% 52.72% 12.47% 3.77% 11.31% -
  Horiz. % 265.44% 211.44% 198.41% 129.92% 115.51% 111.31% 100.00%
EPS 9.87 9.27 8.78 8.21 6.33 6.38 4.39 14.45%
  YoY % 6.47% 5.58% 6.94% 29.70% -0.78% 45.33% -
  Horiz. % 224.83% 211.16% 200.00% 187.02% 144.19% 145.33% 100.00%
DPS 27.66 24.88 14.26 19.00 27.65 27.70 23.82 2.52%
  YoY % 11.17% 74.47% -24.95% -31.28% -0.18% 16.29% -
  Horiz. % 116.12% 104.45% 59.87% 79.76% 116.08% 116.29% 100.00%
NAPS 2.9666 2.9122 2.0736 0.9129 0.9289 0.9947 0.9616 20.64%
  YoY % 1.87% 40.44% 127.14% -1.72% -6.62% 3.44% -
  Horiz. % 308.51% 302.85% 215.64% 94.94% 96.60% 103.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 13.5200 13.1800 13.7000 9.4500 12.1000 9.3500 8.3000 -
P/RPS 12.45 15.23 10.54 11.10 16.00 12.85 12.48 -0.04%
  YoY % -18.25% 44.50% -5.05% -30.62% 24.51% 2.96% -
  Horiz. % 99.76% 122.04% 84.46% 88.94% 128.21% 102.96% 100.00%
P/EPS 75.74 78.59 53.94 39.79 66.08 50.73 64.34 2.75%
  YoY % -3.63% 45.70% 35.56% -39.79% 30.26% -21.15% -
  Horiz. % 117.72% 122.15% 83.84% 61.84% 102.70% 78.85% 100.00%
EY 1.32 1.27 1.85 2.51 1.51 1.97 1.55 -2.64%
  YoY % 3.94% -31.35% -26.29% 66.23% -23.35% 27.10% -
  Horiz. % 85.16% 81.94% 119.35% 161.94% 97.42% 127.10% 100.00%
DY 3.70 3.41 3.01 5.82 6.61 8.56 8.43 -12.82%
  YoY % 8.50% 13.29% -48.28% -11.95% -22.78% 1.54% -
  Horiz. % 43.89% 40.45% 35.71% 69.04% 78.41% 101.54% 100.00%
P/NAPS 2.52 2.50 2.28 3.58 4.50 3.25 2.94 -2.54%
  YoY % 0.80% 9.65% -36.31% -20.44% 38.46% 10.54% -
  Horiz. % 85.71% 85.03% 77.55% 121.77% 153.06% 110.54% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 09/01/12 11/01/11 07/01/10 08/01/09 14/01/08 03/01/07 06/01/06 -
Price 13.8400 13.9000 14.1400 9.8000 12.5000 9.5000 8.3500 -
P/RPS 12.74 16.06 10.88 11.52 16.53 13.06 12.56 0.24%
  YoY % -20.67% 47.61% -5.56% -30.31% 26.57% 3.98% -
  Horiz. % 101.43% 127.87% 86.62% 91.72% 131.61% 103.98% 100.00%
P/EPS 77.54 82.89 55.67 41.26 68.27 51.55 64.73 3.05%
  YoY % -6.45% 48.90% 34.92% -39.56% 32.43% -20.36% -
  Horiz. % 119.79% 128.05% 86.00% 63.74% 105.47% 79.64% 100.00%
EY 1.29 1.21 1.80 2.42 1.46 1.94 1.54 -2.91%
  YoY % 6.61% -32.78% -25.62% 65.75% -24.74% 25.97% -
  Horiz. % 83.77% 78.57% 116.88% 157.14% 94.81% 125.97% 100.00%
DY 3.61 3.24 2.92 5.61 6.40 8.42 8.38 -13.09%
  YoY % 11.42% 10.96% -47.95% -12.34% -23.99% 0.48% -
  Horiz. % 43.08% 38.66% 34.84% 66.95% 76.37% 100.48% 100.00%
P/NAPS 2.58 2.64 2.36 3.71 4.65 3.31 2.95 -2.21%
  YoY % -2.27% 11.86% -36.39% -20.22% 40.48% 12.20% -
  Horiz. % 87.46% 89.49% 80.00% 125.76% 157.63% 112.20% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

518  275  657  1005 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 NETX 0.15+0.005 
 TNLOGIS 0.945+0.11 
 HIAPTEK 0.280.00 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 VIVOCOM 1.05-0.09 

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