Highlights

[LPI] YoY Quarter Result on 2009-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 07-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     6.30%    YoY -     6.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 271,929 239,323 190,635 178,883 117,130 104,147 100,355 18.06%
  YoY % 13.62% 25.54% 6.57% 52.72% 12.47% 3.78% -
  Horiz. % 270.97% 238.48% 189.96% 178.25% 116.72% 103.78% 100.00%
PBT 62,622 51,999 49,135 46,520 44,517 34,877 35,291 10.02%
  YoY % 20.43% 5.83% 5.62% 4.50% 27.64% -1.17% -
  Horiz. % 177.44% 147.34% 139.23% 131.82% 126.14% 98.83% 100.00%
Tax -15,237 -12,665 -12,198 -11,549 -11,827 -9,667 -9,868 7.50%
  YoY % -20.31% -3.83% -5.62% 2.35% -22.34% 2.04% -
  Horiz. % 154.41% 128.34% 123.61% 117.03% 119.85% 97.96% 100.00%
NP 47,385 39,334 36,937 34,971 32,690 25,210 25,423 10.92%
  YoY % 20.47% 6.49% 5.62% 6.98% 29.67% -0.84% -
  Horiz. % 186.39% 154.72% 145.29% 137.56% 128.58% 99.16% 100.00%
NP to SH 47,385 39,334 36,937 34,971 32,690 25,210 25,423 10.92%
  YoY % 20.47% 6.49% 5.62% 6.98% 29.67% -0.84% -
  Horiz. % 186.39% 154.72% 145.29% 137.56% 128.58% 99.16% 100.00%
Tax Rate 24.33 % 24.36 % 24.83 % 24.83 % 26.57 % 27.72 % 27.96 % -2.29%
  YoY % -0.12% -1.89% 0.00% -6.55% -4.15% -0.86% -
  Horiz. % 87.02% 87.12% 88.81% 88.81% 95.03% 99.14% 100.00%
Total Cost 224,544 199,989 153,698 143,912 84,440 78,937 74,932 20.05%
  YoY % 12.28% 30.12% 6.80% 70.43% 6.97% 5.34% -
  Horiz. % 299.66% 266.89% 205.12% 192.06% 112.69% 105.34% 100.00%
Net Worth 1,372,534 1,181,848 1,160,178 826,086 363,664 370,040 396,256 22.98%
  YoY % 16.13% 1.87% 40.44% 127.16% -1.72% -6.62% -
  Horiz. % 346.38% 298.25% 292.78% 208.47% 91.77% 93.38% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 110,146 110,179 99,115 56,793 75,703 110,147 110,354 -0.03%
  YoY % -0.03% 11.16% 74.52% -24.98% -31.27% -0.19% -
  Horiz. % 99.81% 99.84% 89.82% 51.46% 68.60% 99.81% 100.00%
Div Payout % 232.45 % 280.11 % 268.34 % 162.40 % 231.58 % 436.92 % 434.07 % -9.88%
  YoY % -17.01% 4.39% 65.23% -29.87% -47.00% 0.66% -
  Horiz. % 53.55% 64.53% 61.82% 37.41% 53.35% 100.66% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,372,534 1,181,848 1,160,178 826,086 363,664 370,040 396,256 22.98%
  YoY % 16.13% 1.87% 40.44% 127.16% -1.72% -6.62% -
  Horiz. % 346.38% 298.25% 292.78% 208.47% 91.77% 93.38% 100.00%
NOSH 220,292 220,358 220,256 137,681 137,642 137,684 137,943 8.11%
  YoY % -0.03% 0.05% 59.98% 0.03% -0.03% -0.19% -
  Horiz. % 159.70% 159.75% 159.67% 99.81% 99.78% 99.81% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.43 % 16.44 % 19.38 % 19.55 % 27.91 % 24.21 % 25.33 % -6.03%
  YoY % 6.02% -15.17% -0.87% -29.95% 15.28% -4.42% -
  Horiz. % 68.81% 64.90% 76.51% 77.18% 110.19% 95.58% 100.00%
ROE 3.45 % 3.33 % 3.18 % 4.23 % 8.99 % 6.81 % 6.42 % -9.82%
  YoY % 3.60% 4.72% -24.82% -52.95% 32.01% 6.07% -
  Horiz. % 53.74% 51.87% 49.53% 65.89% 140.03% 106.07% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 123.44 108.61 86.55 129.93 85.10 75.64 72.75 9.20%
  YoY % 13.65% 25.49% -33.39% 52.68% 12.51% 3.97% -
  Horiz. % 169.68% 149.29% 118.97% 178.60% 116.98% 103.97% 100.00%
EPS 21.51 17.85 16.77 16.30 23.75 18.31 18.43 2.61%
  YoY % 20.50% 6.44% 2.88% -31.37% 29.71% -0.65% -
  Horiz. % 116.71% 96.85% 90.99% 88.44% 128.87% 99.35% 100.00%
DPS 50.00 50.00 45.00 41.25 55.00 80.00 80.00 -7.53%
  YoY % 0.00% 11.11% 9.09% -25.00% -31.25% 0.00% -
  Horiz. % 62.50% 62.50% 56.25% 51.56% 68.75% 100.00% 100.00%
NAPS 6.2305 5.3633 5.2674 6.0000 2.6421 2.6876 2.8726 13.76%
  YoY % 16.17% 1.82% -12.21% 127.09% -1.69% -6.44% -
  Horiz. % 216.89% 186.71% 183.37% 208.87% 91.98% 93.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 68.26 60.07 47.85 44.90 29.40 26.14 25.19 18.06%
  YoY % 13.63% 25.54% 6.57% 52.72% 12.47% 3.77% -
  Horiz. % 270.98% 238.47% 189.96% 178.25% 116.71% 103.77% 100.00%
EPS 11.89 9.87 9.27 8.78 8.21 6.33 6.38 10.92%
  YoY % 20.47% 6.47% 5.58% 6.94% 29.70% -0.78% -
  Horiz. % 186.36% 154.70% 145.30% 137.62% 128.68% 99.22% 100.00%
DPS 27.65 27.66 24.88 14.26 19.00 27.65 27.70 -0.03%
  YoY % -0.04% 11.17% 74.47% -24.95% -31.28% -0.18% -
  Horiz. % 99.82% 99.86% 89.82% 51.48% 68.59% 99.82% 100.00%
NAPS 3.4453 2.9666 2.9122 2.0736 0.9129 0.9289 0.9947 22.98%
  YoY % 16.14% 1.87% 40.44% 127.14% -1.72% -6.62% -
  Horiz. % 346.37% 298.24% 292.77% 208.46% 91.78% 93.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 14.5400 13.5200 13.1800 13.7000 9.4500 12.1000 9.3500 -
P/RPS 11.78 12.45 15.23 10.54 11.10 16.00 12.85 -1.44%
  YoY % -5.38% -18.25% 44.50% -5.05% -30.62% 24.51% -
  Horiz. % 91.67% 96.89% 118.52% 82.02% 86.38% 124.51% 100.00%
P/EPS 67.60 75.74 78.59 53.94 39.79 66.08 50.73 4.90%
  YoY % -10.75% -3.63% 45.70% 35.56% -39.79% 30.26% -
  Horiz. % 133.25% 149.30% 154.92% 106.33% 78.43% 130.26% 100.00%
EY 1.48 1.32 1.27 1.85 2.51 1.51 1.97 -4.65%
  YoY % 12.12% 3.94% -31.35% -26.29% 66.23% -23.35% -
  Horiz. % 75.13% 67.01% 64.47% 93.91% 127.41% 76.65% 100.00%
DY 3.44 3.70 3.41 3.01 5.82 6.61 8.56 -14.08%
  YoY % -7.03% 8.50% 13.29% -48.28% -11.95% -22.78% -
  Horiz. % 40.19% 43.22% 39.84% 35.16% 67.99% 77.22% 100.00%
P/NAPS 2.33 2.52 2.50 2.28 3.58 4.50 3.25 -5.39%
  YoY % -7.54% 0.80% 9.65% -36.31% -20.44% 38.46% -
  Horiz. % 71.69% 77.54% 76.92% 70.15% 110.15% 138.46% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 08/01/13 09/01/12 11/01/11 07/01/10 08/01/09 14/01/08 03/01/07 -
Price 14.7200 13.8400 13.9000 14.1400 9.8000 12.5000 9.5000 -
P/RPS 11.92 12.74 16.06 10.88 11.52 16.53 13.06 -1.51%
  YoY % -6.44% -20.67% 47.61% -5.56% -30.31% 26.57% -
  Horiz. % 91.27% 97.55% 122.97% 83.31% 88.21% 126.57% 100.00%
P/EPS 68.43 77.54 82.89 55.67 41.26 68.27 51.55 4.83%
  YoY % -11.75% -6.45% 48.90% 34.92% -39.56% 32.43% -
  Horiz. % 132.74% 150.42% 160.80% 107.99% 80.04% 132.43% 100.00%
EY 1.46 1.29 1.21 1.80 2.42 1.46 1.94 -4.62%
  YoY % 13.18% 6.61% -32.78% -25.62% 65.75% -24.74% -
  Horiz. % 75.26% 66.49% 62.37% 92.78% 124.74% 75.26% 100.00%
DY 3.40 3.61 3.24 2.92 5.61 6.40 8.42 -14.02%
  YoY % -5.82% 11.42% 10.96% -47.95% -12.34% -23.99% -
  Horiz. % 40.38% 42.87% 38.48% 34.68% 66.63% 76.01% 100.00%
P/NAPS 2.36 2.58 2.64 2.36 3.71 4.65 3.31 -5.48%
  YoY % -8.53% -2.27% 11.86% -36.39% -20.22% 40.48% -
  Horiz. % 71.30% 77.95% 79.76% 71.30% 112.08% 140.48% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

722  390  551  755 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.275+0.105 
 SAPNRG 0.125+0.01 
 BINTAI 1.06+0.215 
 KANGER 0.175+0.005 
 KNM 0.215+0.01 
 ARMADA 0.36+0.04 
 TOPBLDS 0.105+0.02 
 TRIVE 0.0150.00 
 AT 0.19-0.005 
 MTRONIC 0.120.00 

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