Highlights

[LPI] YoY Quarter Result on 2010-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     9.58%    YoY -     8.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 258,467 246,061 213,328 192,867 210,907 185,562 153,609 9.05%
  YoY % 5.04% 15.34% 10.61% -8.55% 13.66% 20.80% -
  Horiz. % 168.26% 160.19% 138.88% 125.56% 137.30% 120.80% 100.00%
PBT 51,091 37,821 50,135 48,831 42,237 37,360 35,348 6.33%
  YoY % 35.09% -24.56% 2.67% 15.61% 13.05% 5.69% -
  Horiz. % 144.54% 107.00% 141.83% 138.14% 119.49% 105.69% 100.00%
Tax -8,979 -6,344 -11,509 -10,509 -6,759 -9,945 -9,520 -0.97%
  YoY % -41.54% 44.88% -9.52% -55.48% 32.04% -4.46% -
  Horiz. % 94.32% 66.64% 120.89% 110.39% 71.00% 104.46% 100.00%
NP 42,112 31,477 38,626 38,322 35,478 27,415 25,828 8.48%
  YoY % 33.79% -18.51% 0.79% 8.02% 29.41% 6.14% -
  Horiz. % 163.05% 121.87% 149.55% 148.37% 137.36% 106.14% 100.00%
NP to SH 42,112 31,477 38,626 38,322 35,478 27,415 25,828 8.48%
  YoY % 33.79% -18.51% 0.79% 8.02% 29.41% 6.14% -
  Horiz. % 163.05% 121.87% 149.55% 148.37% 137.36% 106.14% 100.00%
Tax Rate 17.57 % 16.77 % 22.96 % 21.52 % 16.00 % 26.62 % 26.93 % -6.86%
  YoY % 4.77% -26.96% 6.69% 34.50% -39.89% -1.15% -
  Horiz. % 65.24% 62.27% 85.26% 79.91% 59.41% 98.85% 100.00%
Total Cost 216,355 214,584 174,702 154,545 175,429 158,147 127,781 9.16%
  YoY % 0.83% 22.83% 13.04% -11.90% 10.93% 23.76% -
  Horiz. % 169.32% 167.93% 136.72% 120.95% 137.29% 123.76% 100.00%
Net Worth 1,305,009 1,117,863 1,104,342 825,905 647,139 315,527 341,489 25.01%
  YoY % 16.74% 1.22% 33.71% 27.62% 105.10% -7.60% -
  Horiz. % 382.15% 327.35% 323.39% 241.85% 189.50% 92.40% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,305,009 1,117,863 1,104,342 825,905 647,139 315,527 341,489 25.01%
  YoY % 16.74% 1.22% 33.71% 27.62% 105.10% -7.60% -
  Horiz. % 382.15% 327.35% 323.39% 241.85% 189.50% 92.40% 100.00%
NOSH 220,366 220,272 220,216 137,650 137,671 137,694 137,970 8.11%
  YoY % 0.04% 0.03% 59.98% -0.02% -0.02% -0.20% -
  Horiz. % 159.72% 159.65% 159.61% 99.77% 99.78% 99.80% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 16.29 % 12.79 % 18.11 % 19.87 % 16.82 % 14.77 % 16.81 % -0.52%
  YoY % 27.37% -29.38% -8.86% 18.13% 13.88% -12.14% -
  Horiz. % 96.91% 76.09% 107.73% 118.20% 100.06% 87.86% 100.00%
ROE 3.23 % 2.82 % 3.50 % 4.64 % 5.48 % 8.69 % 7.56 % -13.20%
  YoY % 14.54% -19.43% -24.57% -15.33% -36.94% 14.95% -
  Horiz. % 42.72% 37.30% 46.30% 61.38% 72.49% 114.95% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 117.29 111.71 96.87 140.11 153.20 134.76 111.34 0.87%
  YoY % 5.00% 15.32% -30.86% -8.54% 13.68% 21.03% -
  Horiz. % 105.34% 100.33% 87.00% 125.84% 137.60% 121.03% 100.00%
EPS 19.11 14.29 17.54 17.86 25.77 19.91 18.72 0.34%
  YoY % 33.73% -18.53% -1.79% -30.69% 29.43% 6.36% -
  Horiz. % 102.08% 76.34% 93.70% 95.41% 137.66% 106.36% 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 5.9220 5.0749 5.0148 6.0000 4.7006 2.2915 2.4751 15.63%
  YoY % 16.69% 1.20% -16.42% 27.64% 105.13% -7.42% -
  Horiz. % 239.26% 205.04% 202.61% 242.41% 189.92% 92.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 64.88 61.76 53.55 48.41 52.94 46.58 38.56 9.05%
  YoY % 5.05% 15.33% 10.62% -8.56% 13.65% 20.80% -
  Horiz. % 168.26% 160.17% 138.87% 125.54% 137.29% 120.80% 100.00%
EPS 10.57 7.90 9.70 9.62 8.91 6.88 6.48 8.49%
  YoY % 33.80% -18.56% 0.83% 7.97% 29.51% 6.17% -
  Horiz. % 163.12% 121.91% 149.69% 148.46% 137.50% 106.17% 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 3.2758 2.8060 2.7721 2.0731 1.6244 0.7920 0.8572 25.01%
  YoY % 16.74% 1.22% 33.72% 27.62% 105.10% -7.61% -
  Horiz. % 382.15% 327.34% 323.39% 241.85% 189.50% 92.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 13.6000 13.9600 13.7200 13.7200 9.0000 11.2000 9.8500 -
P/RPS 11.60 12.50 14.16 9.79 5.87 8.31 8.85 4.61%
  YoY % -7.20% -11.72% 44.64% 66.78% -29.36% -6.10% -
  Horiz. % 131.07% 141.24% 160.00% 110.62% 66.33% 93.90% 100.00%
P/EPS 71.17 97.69 78.22 49.28 34.92 56.25 52.62 5.16%
  YoY % -27.15% 24.89% 58.73% 41.12% -37.92% 6.90% -
  Horiz. % 135.25% 185.65% 148.65% 93.65% 66.36% 106.90% 100.00%
EY 1.41 1.02 1.28 2.03 2.86 1.78 1.90 -4.85%
  YoY % 38.24% -20.31% -36.95% -29.02% 60.67% -6.32% -
  Horiz. % 74.21% 53.68% 67.37% 106.84% 150.53% 93.68% 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 2.30 2.75 2.74 2.29 1.91 4.89 3.98 -8.73%
  YoY % -16.36% 0.36% 19.65% 19.90% -60.94% 22.86% -
  Horiz. % 57.79% 69.10% 68.84% 57.54% 47.99% 122.86% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 08/04/13 09/04/12 07/04/11 08/04/10 08/04/09 09/04/08 05/04/07 -
Price 13.5400 13.9800 13.7600 13.8000 9.1000 11.2000 10.2000 -
P/RPS 11.54 12.51 14.20 9.85 5.94 8.31 9.16 3.92%
  YoY % -7.75% -11.90% 44.16% 65.82% -28.52% -9.28% -
  Horiz. % 125.98% 136.57% 155.02% 107.53% 64.85% 90.72% 100.00%
P/EPS 70.85 97.83 78.45 49.57 35.31 56.25 54.49 4.47%
  YoY % -27.58% 24.70% 58.26% 40.39% -37.23% 3.23% -
  Horiz. % 130.02% 179.54% 143.97% 90.97% 64.80% 103.23% 100.00%
EY 1.41 1.02 1.27 2.02 2.83 1.78 1.84 -4.34%
  YoY % 38.24% -19.69% -37.13% -28.62% 58.99% -3.26% -
  Horiz. % 76.63% 55.43% 69.02% 109.78% 153.80% 96.74% 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 2.29 2.75 2.74 2.30 1.94 4.89 4.12 -9.32%
  YoY % -16.73% 0.36% 19.13% 18.56% -60.33% 18.69% -
  Horiz. % 55.58% 66.75% 66.50% 55.83% 47.09% 118.69% 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
Partners & Brokers