Highlights

[LPI] YoY Quarter Result on 2010-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 11-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     2.02%    YoY -     5.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 294,649 271,929 239,323 190,635 178,883 117,130 104,147 18.91%
  YoY % 8.36% 13.62% 25.54% 6.57% 52.72% 12.47% -
  Horiz. % 282.92% 261.10% 229.79% 183.04% 171.76% 112.47% 100.00%
PBT 71,309 62,622 51,999 49,135 46,520 44,517 34,877 12.65%
  YoY % 13.87% 20.43% 5.83% 5.62% 4.50% 27.64% -
  Horiz. % 204.46% 179.55% 149.09% 140.88% 133.38% 127.64% 100.00%
Tax -18,917 -15,237 -12,665 -12,198 -11,549 -11,827 -9,667 11.83%
  YoY % -24.15% -20.31% -3.83% -5.62% 2.35% -22.34% -
  Horiz. % 195.69% 157.62% 131.01% 126.18% 119.47% 122.34% 100.00%
NP 52,392 47,385 39,334 36,937 34,971 32,690 25,210 12.95%
  YoY % 10.57% 20.47% 6.49% 5.62% 6.98% 29.67% -
  Horiz. % 207.82% 187.96% 156.03% 146.52% 138.72% 129.67% 100.00%
NP to SH 52,392 47,385 39,334 36,937 34,971 32,690 25,210 12.95%
  YoY % 10.57% 20.47% 6.49% 5.62% 6.98% 29.67% -
  Horiz. % 207.82% 187.96% 156.03% 146.52% 138.72% 129.67% 100.00%
Tax Rate 26.53 % 24.33 % 24.36 % 24.83 % 24.83 % 26.57 % 27.72 % -0.73%
  YoY % 9.04% -0.12% -1.89% 0.00% -6.55% -4.15% -
  Horiz. % 95.71% 87.77% 87.88% 89.57% 89.57% 95.85% 100.00%
Total Cost 242,257 224,544 199,989 153,698 143,912 84,440 78,937 20.53%
  YoY % 7.89% 12.28% 30.12% 6.80% 70.43% 6.97% -
  Horiz. % 306.90% 284.46% 253.35% 194.71% 182.31% 106.97% 100.00%
Net Worth 1,605,939 1,372,534 1,181,848 1,160,178 826,086 363,664 370,040 27.69%
  YoY % 17.01% 16.13% 1.87% 40.44% 127.16% -1.72% -
  Horiz. % 433.99% 370.91% 319.38% 313.53% 223.24% 98.28% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 114,518 110,146 110,179 99,115 56,793 75,703 110,147 0.65%
  YoY % 3.97% -0.03% 11.16% 74.52% -24.98% -31.27% -
  Horiz. % 103.97% 100.00% 100.03% 89.98% 51.56% 68.73% 100.00%
Div Payout % 218.58 % 232.45 % 280.11 % 268.34 % 162.40 % 231.58 % 436.92 % -10.89%
  YoY % -5.97% -17.01% 4.39% 65.23% -29.87% -47.00% -
  Horiz. % 50.03% 53.20% 64.11% 61.42% 37.17% 53.00% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,605,939 1,372,534 1,181,848 1,160,178 826,086 363,664 370,040 27.69%
  YoY % 17.01% 16.13% 1.87% 40.44% 127.16% -1.72% -
  Horiz. % 433.99% 370.91% 319.38% 313.53% 223.24% 98.28% 100.00%
NOSH 220,226 220,292 220,358 220,256 137,681 137,642 137,684 8.14%
  YoY % -0.03% -0.03% 0.05% 59.98% 0.03% -0.03% -
  Horiz. % 159.95% 160.00% 160.05% 159.97% 100.00% 99.97% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 17.78 % 17.43 % 16.44 % 19.38 % 19.55 % 27.91 % 24.21 % -5.01%
  YoY % 2.01% 6.02% -15.17% -0.87% -29.95% 15.28% -
  Horiz. % 73.44% 72.00% 67.91% 80.05% 80.75% 115.28% 100.00%
ROE 3.26 % 3.45 % 3.33 % 3.18 % 4.23 % 8.99 % 6.81 % -11.54%
  YoY % -5.51% 3.60% 4.72% -24.82% -52.95% 32.01% -
  Horiz. % 47.87% 50.66% 48.90% 46.70% 62.11% 132.01% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 133.79 123.44 108.61 86.55 129.93 85.10 75.64 9.96%
  YoY % 8.38% 13.65% 25.49% -33.39% 52.68% 12.51% -
  Horiz. % 176.88% 163.19% 143.59% 114.42% 171.77% 112.51% 100.00%
EPS 23.79 21.51 17.85 16.77 16.30 23.75 18.31 4.46%
  YoY % 10.60% 20.50% 6.44% 2.88% -31.37% 29.71% -
  Horiz. % 129.93% 117.48% 97.49% 91.59% 89.02% 129.71% 100.00%
DPS 52.00 50.00 50.00 45.00 41.25 55.00 80.00 -6.92%
  YoY % 4.00% 0.00% 11.11% 9.09% -25.00% -31.25% -
  Horiz. % 65.00% 62.50% 62.50% 56.25% 51.56% 68.75% 100.00%
NAPS 7.2922 6.2305 5.3633 5.2674 6.0000 2.6421 2.6876 18.08%
  YoY % 17.04% 16.17% 1.82% -12.21% 127.09% -1.69% -
  Horiz. % 271.33% 231.82% 199.56% 195.99% 223.25% 98.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 73.96 68.26 60.07 47.85 44.90 29.40 26.14 18.91%
  YoY % 8.35% 13.63% 25.54% 6.57% 52.72% 12.47% -
  Horiz. % 282.94% 261.13% 229.80% 183.05% 171.77% 112.47% 100.00%
EPS 13.15 11.89 9.87 9.27 8.78 8.21 6.33 12.95%
  YoY % 10.60% 20.47% 6.47% 5.58% 6.94% 29.70% -
  Horiz. % 207.74% 187.84% 155.92% 146.45% 138.70% 129.70% 100.00%
DPS 28.75 27.65 27.66 24.88 14.26 19.00 27.65 0.65%
  YoY % 3.98% -0.04% 11.17% 74.47% -24.95% -31.28% -
  Horiz. % 103.98% 100.00% 100.04% 89.98% 51.57% 68.72% 100.00%
NAPS 4.0311 3.4453 2.9666 2.9122 2.0736 0.9129 0.9289 27.69%
  YoY % 17.00% 16.14% 1.87% 40.44% 127.14% -1.72% -
  Horiz. % 433.96% 370.90% 319.37% 313.51% 223.23% 98.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 17.4400 14.5400 13.5200 13.1800 13.7000 9.4500 12.1000 -
P/RPS 13.04 11.78 12.45 15.23 10.54 11.10 16.00 -3.35%
  YoY % 10.70% -5.38% -18.25% 44.50% -5.05% -30.62% -
  Horiz. % 81.50% 73.62% 77.81% 95.19% 65.88% 69.38% 100.00%
P/EPS 73.31 67.60 75.74 78.59 53.94 39.79 66.08 1.74%
  YoY % 8.45% -10.75% -3.63% 45.70% 35.56% -39.79% -
  Horiz. % 110.94% 102.30% 114.62% 118.93% 81.63% 60.21% 100.00%
EY 1.36 1.48 1.32 1.27 1.85 2.51 1.51 -1.73%
  YoY % -8.11% 12.12% 3.94% -31.35% -26.29% 66.23% -
  Horiz. % 90.07% 98.01% 87.42% 84.11% 122.52% 166.23% 100.00%
DY 2.98 3.44 3.70 3.41 3.01 5.82 6.61 -12.42%
  YoY % -13.37% -7.03% 8.50% 13.29% -48.28% -11.95% -
  Horiz. % 45.08% 52.04% 55.98% 51.59% 45.54% 88.05% 100.00%
P/NAPS 2.39 2.33 2.52 2.50 2.28 3.58 4.50 -10.00%
  YoY % 2.58% -7.54% 0.80% 9.65% -36.31% -20.44% -
  Horiz. % 53.11% 51.78% 56.00% 55.56% 50.67% 79.56% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 08/01/14 08/01/13 09/01/12 11/01/11 07/01/10 08/01/09 14/01/08 -
Price 17.8400 14.7200 13.8400 13.9000 14.1400 9.8000 12.5000 -
P/RPS 13.33 11.92 12.74 16.06 10.88 11.52 16.53 -3.52%
  YoY % 11.83% -6.44% -20.67% 47.61% -5.56% -30.31% -
  Horiz. % 80.64% 72.11% 77.07% 97.16% 65.82% 69.69% 100.00%
P/EPS 74.99 68.43 77.54 82.89 55.67 41.26 68.27 1.58%
  YoY % 9.59% -11.75% -6.45% 48.90% 34.92% -39.56% -
  Horiz. % 109.84% 100.23% 113.58% 121.41% 81.54% 60.44% 100.00%
EY 1.33 1.46 1.29 1.21 1.80 2.42 1.46 -1.54%
  YoY % -8.90% 13.18% 6.61% -32.78% -25.62% 65.75% -
  Horiz. % 91.10% 100.00% 88.36% 82.88% 123.29% 165.75% 100.00%
DY 2.91 3.40 3.61 3.24 2.92 5.61 6.40 -12.30%
  YoY % -14.41% -5.82% 11.42% 10.96% -47.95% -12.34% -
  Horiz. % 45.47% 53.12% 56.41% 50.62% 45.62% 87.66% 100.00%
P/NAPS 2.45 2.36 2.58 2.64 2.36 3.71 4.65 -10.12%
  YoY % 3.81% -8.53% -2.27% 11.86% -36.39% -20.22% -
  Horiz. % 52.69% 50.75% 55.48% 56.77% 50.75% 79.78% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers