Highlights

[LPI] YoY TTM Result on 2011-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 07-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     3.60%    YoY -     7.96%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,147,446 1,069,101 986,694 812,351 752,244 686,111 590,100 11.72%
  YoY % 7.33% 8.35% 21.46% 7.99% 9.64% 16.27% -
  Horiz. % 194.45% 181.17% 167.21% 137.66% 127.48% 116.27% 100.00%
PBT 274,428 235,282 200,299 188,686 173,831 152,127 126,375 13.79%
  YoY % 16.64% 17.47% 6.15% 8.55% 14.27% 20.38% -
  Horiz. % 217.15% 186.18% 158.50% 149.31% 137.55% 120.38% 100.00%
Tax -59,917 -51,574 -43,941 -45,500 -41,197 -34,981 -34,323 9.73%
  YoY % -16.18% -17.37% 3.43% -10.44% -17.77% -1.92% -
  Horiz. % 174.57% 150.26% 128.02% 132.56% 120.03% 101.92% 100.00%
NP 214,511 183,708 156,358 143,186 132,634 117,146 92,052 15.14%
  YoY % 16.77% 17.49% 9.20% 7.96% 13.22% 27.26% -
  Horiz. % 233.03% 199.57% 169.86% 155.55% 144.09% 127.26% 100.00%
NP to SH 214,511 183,708 156,358 143,186 132,634 117,146 92,052 15.14%
  YoY % 16.77% 17.49% 9.20% 7.96% 13.22% 27.26% -
  Horiz. % 233.03% 199.57% 169.86% 155.55% 144.09% 127.26% 100.00%
Tax Rate 21.83 % 21.92 % 21.94 % 24.11 % 23.70 % 22.99 % 27.16 % -3.57%
  YoY % -0.41% -0.09% -9.00% 1.73% 3.09% -15.35% -
  Horiz. % 80.38% 80.71% 80.78% 88.77% 87.26% 84.65% 100.00%
Total Cost 932,935 885,393 830,336 669,165 619,610 568,965 498,048 11.02%
  YoY % 5.37% 6.63% 24.09% 8.00% 8.90% 14.24% -
  Horiz. % 187.32% 177.77% 166.72% 134.36% 124.41% 114.24% 100.00%
Net Worth 1,600,689 1,391,487 1,167,144 1,147,968 825,944 741,138 335,025 29.76%
  YoY % 15.03% 19.22% 1.67% 38.99% 11.44% 121.22% -
  Horiz. % 477.78% 415.34% 348.38% 342.65% 246.53% 221.22% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 158,582 149,806 143,229 154,196 70,559 111,839 151,437 0.77%
  YoY % 5.86% 4.59% -7.11% 118.53% -36.91% -26.15% -
  Horiz. % 104.72% 98.92% 94.58% 101.82% 46.59% 73.85% 100.00%
Div Payout % 73.93 % 81.55 % 91.60 % 107.69 % 53.20 % 95.47 % 164.51 % -12.48%
  YoY % -9.34% -10.97% -14.94% 102.42% -44.28% -41.97% -
  Horiz. % 44.94% 49.57% 55.68% 65.46% 32.34% 58.03% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,600,689 1,391,487 1,167,144 1,147,968 825,944 741,138 335,025 29.76%
  YoY % 15.03% 19.22% 1.67% 38.99% 11.44% 121.22% -
  Horiz. % 477.78% 415.34% 348.38% 342.65% 246.53% 221.22% 100.00%
NOSH 220,322 220,335 220,332 220,322 137,657 137,663 137,632 8.15%
  YoY % -0.01% 0.00% 0.00% 60.05% -0.00% 0.02% -
  Horiz. % 160.08% 160.09% 160.09% 160.08% 100.02% 100.02% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 18.69 % 17.18 % 15.85 % 17.63 % 17.63 % 17.07 % 15.60 % 3.06%
  YoY % 8.79% 8.39% -10.10% 0.00% 3.28% 9.42% -
  Horiz. % 119.81% 110.13% 101.60% 113.01% 113.01% 109.42% 100.00%
ROE 13.40 % 13.20 % 13.40 % 12.47 % 16.06 % 15.81 % 27.48 % -11.28%
  YoY % 1.52% -1.49% 7.46% -22.35% 1.58% -42.47% -
  Horiz. % 48.76% 48.03% 48.76% 45.38% 58.44% 57.53% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 520.80 485.21 447.82 368.71 546.46 498.40 428.75 3.29%
  YoY % 7.33% 8.35% 21.46% -32.53% 9.64% 16.24% -
  Horiz. % 121.47% 113.17% 104.45% 86.00% 127.45% 116.24% 100.00%
EPS 97.36 83.38 70.96 64.99 96.35 85.10 66.88 6.46%
  YoY % 16.77% 17.50% 9.19% -32.55% 13.22% 27.24% -
  Horiz. % 145.57% 124.67% 106.10% 97.17% 144.06% 127.24% 100.00%
DPS 72.00 68.00 65.00 69.99 51.25 81.25 110.00 -6.82%
  YoY % 5.88% 4.62% -7.13% 36.57% -36.92% -26.14% -
  Horiz. % 65.45% 61.82% 59.09% 63.63% 46.59% 73.86% 100.00%
NAPS 7.2652 6.3153 5.2972 5.2104 6.0000 5.3837 2.4342 19.98%
  YoY % 15.04% 19.22% 1.67% -13.16% 11.45% 121.17% -
  Horiz. % 298.46% 259.44% 217.62% 214.05% 246.49% 221.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 288.03 268.36 247.67 203.91 188.82 172.22 148.12 11.72%
  YoY % 7.33% 8.35% 21.46% 7.99% 9.64% 16.27% -
  Horiz. % 194.46% 181.18% 167.21% 137.67% 127.48% 116.27% 100.00%
EPS 53.85 46.11 39.25 35.94 33.29 29.41 23.11 15.13%
  YoY % 16.79% 17.48% 9.21% 7.96% 13.19% 27.26% -
  Horiz. % 233.02% 199.52% 169.84% 155.52% 144.05% 127.26% 100.00%
DPS 39.81 37.60 35.95 38.71 17.71 28.07 38.01 0.77%
  YoY % 5.88% 4.59% -7.13% 118.58% -36.91% -26.15% -
  Horiz. % 104.74% 98.92% 94.58% 101.84% 46.59% 73.85% 100.00%
NAPS 4.0180 3.4928 2.9297 2.8816 2.0732 1.8604 0.8410 29.76%
  YoY % 15.04% 19.22% 1.67% 38.99% 11.44% 121.21% -
  Horiz. % 477.76% 415.32% 348.36% 342.64% 246.52% 221.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 16.9000 15.2000 13.4200 13.7800 15.3000 11.2000 11.8000 -
P/RPS 3.24 3.13 3.00 3.74 2.80 2.25 2.75 2.77%
  YoY % 3.51% 4.33% -19.79% 33.57% 24.44% -18.18% -
  Horiz. % 117.82% 113.82% 109.09% 136.00% 101.82% 81.82% 100.00%
P/EPS 17.36 18.23 18.91 21.20 15.88 13.16 17.64 -0.27%
  YoY % -4.77% -3.60% -10.80% 33.50% 20.67% -25.40% -
  Horiz. % 98.41% 103.34% 107.20% 120.18% 90.02% 74.60% 100.00%
EY 5.76 5.49 5.29 4.72 6.30 7.60 5.67 0.26%
  YoY % 4.92% 3.78% 12.08% -25.08% -17.11% 34.04% -
  Horiz. % 101.59% 96.83% 93.30% 83.25% 111.11% 134.04% 100.00%
DY 4.26 4.47 4.84 5.08 3.35 7.25 9.32 -12.23%
  YoY % -4.70% -7.64% -4.72% 51.64% -53.79% -22.21% -
  Horiz. % 45.71% 47.96% 51.93% 54.51% 35.94% 77.79% 100.00%
P/NAPS 2.33 2.41 2.53 2.64 2.55 2.08 4.85 -11.50%
  YoY % -3.32% -4.74% -4.17% 3.53% 22.60% -57.11% -
  Horiz. % 48.04% 49.69% 52.16% 54.43% 52.58% 42.89% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/07/14 08/07/13 09/07/12 07/07/11 08/07/10 06/07/09 09/07/08 -
Price 17.5800 15.6400 13.7200 13.8000 16.2800 11.5000 11.1000 -
P/RPS 3.38 3.22 3.06 3.74 2.98 2.31 2.59 4.53%
  YoY % 4.97% 5.23% -18.18% 25.50% 29.00% -10.81% -
  Horiz. % 130.50% 124.32% 118.15% 144.40% 115.06% 89.19% 100.00%
P/EPS 18.06 18.76 19.33 21.23 16.90 13.51 16.60 1.41%
  YoY % -3.73% -2.95% -8.95% 25.62% 25.09% -18.61% -
  Horiz. % 108.80% 113.01% 116.45% 127.89% 101.81% 81.39% 100.00%
EY 5.54 5.33 5.17 4.71 5.92 7.40 6.03 -1.40%
  YoY % 3.94% 3.09% 9.77% -20.44% -20.00% 22.72% -
  Horiz. % 91.87% 88.39% 85.74% 78.11% 98.18% 122.72% 100.00%
DY 4.10 4.35 4.74 5.07 3.15 7.07 9.91 -13.67%
  YoY % -5.75% -8.23% -6.51% 60.95% -55.45% -28.66% -
  Horiz. % 41.37% 43.90% 47.83% 51.16% 31.79% 71.34% 100.00%
P/NAPS 2.42 2.48 2.59 2.65 2.71 2.14 4.56 -10.02%
  YoY % -2.42% -4.25% -2.26% -2.21% 26.64% -53.07% -
  Horiz. % 53.07% 54.39% 56.80% 58.11% 59.43% 46.93% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS