Highlights

[LPI] YoY Quarter Result on 2009-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Apr-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     8.53%    YoY -     29.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 246,061 213,328 192,867 210,907 185,562 153,609 138,907 9.99%
  YoY % 15.34% 10.61% -8.55% 13.66% 20.80% 10.58% -
  Horiz. % 177.14% 153.58% 138.85% 151.83% 133.59% 110.58% 100.00%
PBT 37,821 50,135 48,831 42,237 37,360 35,348 33,653 1.96%
  YoY % -24.56% 2.67% 15.61% 13.05% 5.69% 5.04% -
  Horiz. % 112.39% 148.98% 145.10% 125.51% 111.02% 105.04% 100.00%
Tax -6,344 -11,509 -10,509 -6,759 -9,945 -9,520 -9,551 -6.59%
  YoY % 44.88% -9.52% -55.48% 32.04% -4.46% 0.32% -
  Horiz. % 66.42% 120.50% 110.03% 70.77% 104.13% 99.68% 100.00%
NP 31,477 38,626 38,322 35,478 27,415 25,828 24,102 4.55%
  YoY % -18.51% 0.79% 8.02% 29.41% 6.14% 7.16% -
  Horiz. % 130.60% 160.26% 159.00% 147.20% 113.75% 107.16% 100.00%
NP to SH 31,477 38,626 38,322 35,478 27,415 25,828 24,102 4.55%
  YoY % -18.51% 0.79% 8.02% 29.41% 6.14% 7.16% -
  Horiz. % 130.60% 160.26% 159.00% 147.20% 113.75% 107.16% 100.00%
Tax Rate 16.77 % 22.96 % 21.52 % 16.00 % 26.62 % 26.93 % 28.38 % -8.39%
  YoY % -26.96% 6.69% 34.50% -39.89% -1.15% -5.11% -
  Horiz. % 59.09% 80.90% 75.83% 56.38% 93.80% 94.89% 100.00%
Total Cost 214,584 174,702 154,545 175,429 158,147 127,781 114,805 10.98%
  YoY % 22.83% 13.04% -11.90% 10.93% 23.76% 11.30% -
  Horiz. % 186.91% 152.17% 134.62% 152.81% 137.75% 111.30% 100.00%
Net Worth 1,117,863 1,104,342 825,905 647,139 315,527 341,489 365,922 20.44%
  YoY % 1.22% 33.71% 27.62% 105.10% -7.60% -6.68% -
  Horiz. % 305.49% 301.80% 225.71% 176.85% 86.23% 93.32% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,117,863 1,104,342 825,905 647,139 315,527 341,489 365,922 20.44%
  YoY % 1.22% 33.71% 27.62% 105.10% -7.60% -6.68% -
  Horiz. % 305.49% 301.80% 225.71% 176.85% 86.23% 93.32% 100.00%
NOSH 220,272 220,216 137,650 137,671 137,694 137,970 138,120 8.08%
  YoY % 0.03% 59.98% -0.02% -0.02% -0.20% -0.11% -
  Horiz. % 159.48% 159.44% 99.66% 99.68% 99.69% 99.89% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 12.79 % 18.11 % 19.87 % 16.82 % 14.77 % 16.81 % 17.35 % -4.95%
  YoY % -29.38% -8.86% 18.13% 13.88% -12.14% -3.11% -
  Horiz. % 73.72% 104.38% 114.52% 96.95% 85.13% 96.89% 100.00%
ROE 2.82 % 3.50 % 4.64 % 5.48 % 8.69 % 7.56 % 6.59 % -13.18%
  YoY % -19.43% -24.57% -15.33% -36.94% 14.95% 14.72% -
  Horiz. % 42.79% 53.11% 70.41% 83.16% 131.87% 114.72% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 111.71 96.87 140.11 153.20 134.76 111.34 100.57 1.76%
  YoY % 15.32% -30.86% -8.54% 13.68% 21.03% 10.71% -
  Horiz. % 111.08% 96.32% 139.32% 152.33% 134.00% 110.71% 100.00%
EPS 14.29 17.54 17.86 25.77 19.91 18.72 17.45 -3.27%
  YoY % -18.53% -1.79% -30.69% 29.43% 6.36% 7.28% -
  Horiz. % 81.89% 100.52% 102.35% 147.68% 114.10% 107.28% 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 5.0749 5.0148 6.0000 4.7006 2.2915 2.4751 2.6493 11.43%
  YoY % 1.20% -16.42% 27.64% 105.13% -7.42% -6.58% -
  Horiz. % 191.56% 189.29% 226.47% 177.43% 86.49% 93.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 61.76 53.55 48.41 52.94 46.58 38.56 34.87 9.99%
  YoY % 15.33% 10.62% -8.56% 13.65% 20.80% 10.58% -
  Horiz. % 177.12% 153.57% 138.83% 151.82% 133.58% 110.58% 100.00%
EPS 7.90 9.70 9.62 8.91 6.88 6.48 6.05 4.54%
  YoY % -18.56% 0.83% 7.97% 29.51% 6.17% 7.11% -
  Horiz. % 130.58% 160.33% 159.01% 147.27% 113.72% 107.11% 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 2.8060 2.7721 2.0731 1.6244 0.7920 0.8572 0.9185 20.44%
  YoY % 1.22% 33.72% 27.62% 105.10% -7.61% -6.67% -
  Horiz. % 305.50% 301.81% 225.70% 176.85% 86.23% 93.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 13.9600 13.7200 13.7200 9.0000 11.2000 9.8500 7.2000 -
P/RPS 12.50 14.16 9.79 5.87 8.31 8.85 7.16 9.72%
  YoY % -11.72% 44.64% 66.78% -29.36% -6.10% 23.60% -
  Horiz. % 174.58% 197.77% 136.73% 81.98% 116.06% 123.60% 100.00%
P/EPS 97.69 78.22 49.28 34.92 56.25 52.62 41.26 15.43%
  YoY % 24.89% 58.73% 41.12% -37.92% 6.90% 27.53% -
  Horiz. % 236.77% 189.58% 119.44% 84.63% 136.33% 127.53% 100.00%
EY 1.02 1.28 2.03 2.86 1.78 1.90 2.42 -13.40%
  YoY % -20.31% -36.95% -29.02% 60.67% -6.32% -21.49% -
  Horiz. % 42.15% 52.89% 83.88% 118.18% 73.55% 78.51% 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 2.75 2.74 2.29 1.91 4.89 3.98 2.72 0.18%
  YoY % 0.36% 19.65% 19.90% -60.94% 22.86% 46.32% -
  Horiz. % 101.10% 100.74% 84.19% 70.22% 179.78% 146.32% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 09/04/12 07/04/11 08/04/10 08/04/09 09/04/08 05/04/07 06/04/06 -
Price 13.9800 13.7600 13.8000 9.1000 11.2000 10.2000 7.2000 -
P/RPS 12.51 14.20 9.85 5.94 8.31 9.16 7.16 9.74%
  YoY % -11.90% 44.16% 65.82% -28.52% -9.28% 27.93% -
  Horiz. % 174.72% 198.32% 137.57% 82.96% 116.06% 127.93% 100.00%
P/EPS 97.83 78.45 49.57 35.31 56.25 54.49 41.26 15.46%
  YoY % 24.70% 58.26% 40.39% -37.23% 3.23% 32.06% -
  Horiz. % 237.11% 190.14% 120.14% 85.58% 136.33% 132.06% 100.00%
EY 1.02 1.27 2.02 2.83 1.78 1.84 2.42 -13.40%
  YoY % -19.69% -37.13% -28.62% 58.99% -3.26% -23.97% -
  Horiz. % 42.15% 52.48% 83.47% 116.94% 73.55% 76.03% 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 2.75 2.74 2.30 1.94 4.89 4.12 2.72 0.18%
  YoY % 0.36% 19.13% 18.56% -60.33% 18.69% 51.47% -
  Horiz. % 101.10% 100.74% 84.56% 71.32% 179.78% 151.47% 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
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS