Highlights

[LPI] YoY Quarter Result on 2011-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 09-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -12.82%    YoY -     6.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 299,168 294,649 271,929 239,323 190,635 178,883 117,130 16.91%
  YoY % 1.53% 8.36% 13.62% 25.54% 6.57% 52.72% -
  Horiz. % 255.42% 251.56% 232.16% 204.32% 162.76% 152.72% 100.00%
PBT 133,299 71,309 62,622 51,999 49,135 46,520 44,517 20.05%
  YoY % 86.93% 13.87% 20.43% 5.83% 5.62% 4.50% -
  Horiz. % 299.43% 160.18% 140.67% 116.81% 110.37% 104.50% 100.00%
Tax -16,240 -18,917 -15,237 -12,665 -12,198 -11,549 -11,827 5.42%
  YoY % 14.15% -24.15% -20.31% -3.83% -5.62% 2.35% -
  Horiz. % 137.31% 159.95% 128.83% 107.09% 103.14% 97.65% 100.00%
NP 117,059 52,392 47,385 39,334 36,937 34,971 32,690 23.68%
  YoY % 123.43% 10.57% 20.47% 6.49% 5.62% 6.98% -
  Horiz. % 358.09% 160.27% 144.95% 120.32% 112.99% 106.98% 100.00%
NP to SH 117,059 52,392 47,385 39,334 36,937 34,971 32,690 23.68%
  YoY % 123.43% 10.57% 20.47% 6.49% 5.62% 6.98% -
  Horiz. % 358.09% 160.27% 144.95% 120.32% 112.99% 106.98% 100.00%
Tax Rate 12.18 % 26.53 % 24.33 % 24.36 % 24.83 % 24.83 % 26.57 % -12.19%
  YoY % -54.09% 9.04% -0.12% -1.89% 0.00% -6.55% -
  Horiz. % 45.84% 99.85% 91.57% 91.68% 93.45% 93.45% 100.00%
Total Cost 182,109 242,257 224,544 199,989 153,698 143,912 84,440 13.66%
  YoY % -24.83% 7.89% 12.28% 30.12% 6.80% 70.43% -
  Horiz. % 215.67% 286.90% 265.92% 236.84% 182.02% 170.43% 100.00%
Net Worth 1,649,344 1,605,939 1,372,534 1,181,848 1,160,178 826,086 363,664 28.64%
  YoY % 2.70% 17.01% 16.13% 1.87% 40.44% 127.16% -
  Horiz. % 453.54% 441.60% 377.42% 324.98% 319.02% 227.16% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 121,468 114,518 110,146 110,179 99,115 56,793 75,703 8.20%
  YoY % 6.07% 3.97% -0.03% 11.16% 74.52% -24.98% -
  Horiz. % 160.45% 151.27% 145.50% 145.54% 130.93% 75.02% 100.00%
Div Payout % 103.77 % 218.58 % 232.45 % 280.11 % 268.34 % 162.40 % 231.58 % -12.52%
  YoY % -52.53% -5.97% -17.01% 4.39% 65.23% -29.87% -
  Horiz. % 44.81% 94.39% 100.38% 120.96% 115.87% 70.13% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,649,344 1,605,939 1,372,534 1,181,848 1,160,178 826,086 363,664 28.64%
  YoY % 2.70% 17.01% 16.13% 1.87% 40.44% 127.16% -
  Horiz. % 453.54% 441.60% 377.42% 324.98% 319.02% 227.16% 100.00%
NOSH 220,852 220,226 220,292 220,358 220,256 137,681 137,642 8.20%
  YoY % 0.28% -0.03% -0.03% 0.05% 59.98% 0.03% -
  Horiz. % 160.45% 160.00% 160.05% 160.10% 160.02% 100.03% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 39.13 % 17.78 % 17.43 % 16.44 % 19.38 % 19.55 % 27.91 % 5.79%
  YoY % 120.08% 2.01% 6.02% -15.17% -0.87% -29.95% -
  Horiz. % 140.20% 63.70% 62.45% 58.90% 69.44% 70.05% 100.00%
ROE 7.10 % 3.26 % 3.45 % 3.33 % 3.18 % 4.23 % 8.99 % -3.86%
  YoY % 117.79% -5.51% 3.60% 4.72% -24.82% -52.95% -
  Horiz. % 78.98% 36.26% 38.38% 37.04% 35.37% 47.05% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 135.46 133.79 123.44 108.61 86.55 129.93 85.10 8.05%
  YoY % 1.25% 8.38% 13.65% 25.49% -33.39% 52.68% -
  Horiz. % 159.18% 157.22% 145.05% 127.63% 101.70% 152.68% 100.00%
EPS 53.00 23.79 21.51 17.85 16.77 16.30 23.75 14.31%
  YoY % 122.78% 10.60% 20.50% 6.44% 2.88% -31.37% -
  Horiz. % 223.16% 100.17% 90.57% 75.16% 70.61% 68.63% 100.00%
DPS 55.00 52.00 50.00 50.00 45.00 41.25 55.00 -
  YoY % 5.77% 4.00% 0.00% 11.11% 9.09% -25.00% -
  Horiz. % 100.00% 94.55% 90.91% 90.91% 81.82% 75.00% 100.00%
NAPS 7.4681 7.2922 6.2305 5.3633 5.2674 6.0000 2.6421 18.90%
  YoY % 2.41% 17.04% 16.17% 1.82% -12.21% 127.09% -
  Horiz. % 282.66% 276.00% 235.82% 202.99% 199.36% 227.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,418
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 75.09 73.95 68.25 60.07 47.85 44.90 29.40 16.91%
  YoY % 1.54% 8.35% 13.62% 25.54% 6.57% 52.72% -
  Horiz. % 255.41% 251.53% 232.14% 204.32% 162.76% 152.72% 100.00%
EPS 29.38 13.15 11.89 9.87 9.27 8.78 8.20 23.69%
  YoY % 123.42% 10.60% 20.47% 6.47% 5.58% 7.07% -
  Horiz. % 358.29% 160.37% 145.00% 120.37% 113.05% 107.07% 100.00%
DPS 30.49 28.74 27.65 27.65 24.88 14.25 19.00 8.20%
  YoY % 6.09% 3.94% 0.00% 11.13% 74.60% -25.00% -
  Horiz. % 160.47% 151.26% 145.53% 145.53% 130.95% 75.00% 100.00%
NAPS 4.1397 4.0308 3.4450 2.9663 2.9120 2.0734 0.9128 28.64%
  YoY % 2.70% 17.00% 16.14% 1.86% 40.45% 127.15% -
  Horiz. % 453.52% 441.59% 377.41% 324.97% 319.02% 227.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 18.0600 17.4400 14.5400 13.5200 13.1800 13.7000 9.4500 -
P/RPS 13.33 13.04 11.78 12.45 15.23 10.54 11.10 3.10%
  YoY % 2.22% 10.70% -5.38% -18.25% 44.50% -5.05% -
  Horiz. % 120.09% 117.48% 106.13% 112.16% 137.21% 94.95% 100.00%
P/EPS 34.07 73.31 67.60 75.74 78.59 53.94 39.79 -2.55%
  YoY % -53.53% 8.45% -10.75% -3.63% 45.70% 35.56% -
  Horiz. % 85.62% 184.24% 169.89% 190.35% 197.51% 135.56% 100.00%
EY 2.93 1.36 1.48 1.32 1.27 1.85 2.51 2.61%
  YoY % 115.44% -8.11% 12.12% 3.94% -31.35% -26.29% -
  Horiz. % 116.73% 54.18% 58.96% 52.59% 50.60% 73.71% 100.00%
DY 3.05 2.98 3.44 3.70 3.41 3.01 5.82 -10.21%
  YoY % 2.35% -13.37% -7.03% 8.50% 13.29% -48.28% -
  Horiz. % 52.41% 51.20% 59.11% 63.57% 58.59% 51.72% 100.00%
P/NAPS 2.42 2.39 2.33 2.52 2.50 2.28 3.58 -6.32%
  YoY % 1.26% 2.58% -7.54% 0.80% 9.65% -36.31% -
  Horiz. % 67.60% 66.76% 65.08% 70.39% 69.83% 63.69% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 28/01/15 08/01/14 08/01/13 09/01/12 11/01/11 07/01/10 08/01/09 -
Price 18.5000 17.8400 14.7200 13.8400 13.9000 14.1400 9.8000 -
P/RPS 13.66 13.33 11.92 12.74 16.06 10.88 11.52 2.88%
  YoY % 2.48% 11.83% -6.44% -20.67% 47.61% -5.56% -
  Horiz. % 118.58% 115.71% 103.47% 110.59% 139.41% 94.44% 100.00%
P/EPS 34.90 74.99 68.43 77.54 82.89 55.67 41.26 -2.75%
  YoY % -53.46% 9.59% -11.75% -6.45% 48.90% 34.92% -
  Horiz. % 84.59% 181.75% 165.85% 187.93% 200.90% 134.92% 100.00%
EY 2.87 1.33 1.46 1.29 1.21 1.80 2.42 2.88%
  YoY % 115.79% -8.90% 13.18% 6.61% -32.78% -25.62% -
  Horiz. % 118.60% 54.96% 60.33% 53.31% 50.00% 74.38% 100.00%
DY 2.97 2.91 3.40 3.61 3.24 2.92 5.61 -10.05%
  YoY % 2.06% -14.41% -5.82% 11.42% 10.96% -47.95% -
  Horiz. % 52.94% 51.87% 60.61% 64.35% 57.75% 52.05% 100.00%
P/NAPS 2.48 2.45 2.36 2.58 2.64 2.36 3.71 -6.49%
  YoY % 1.22% 3.81% -8.53% -2.27% 11.86% -36.39% -
  Horiz. % 66.85% 66.04% 63.61% 69.54% 71.16% 63.61% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
6. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS