Highlights

[LPI] YoY TTM 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 -     1.58%    YoY -     12.03%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,169,693 1,119,022 1,039,326 902,729 751,962 762,761 638,728 10.60%
  YoY % 4.53% 7.67% 15.13% 20.05% -1.42% 19.42% -
  Horiz. % 183.13% 175.20% 162.72% 141.33% 117.73% 119.42% 100.00%
PBT 341,949 256,801 214,036 200,053 181,307 161,335 141,564 15.83%
  YoY % 33.16% 19.98% 6.99% 10.34% 12.38% 13.97% -
  Horiz. % 241.55% 181.40% 151.19% 141.32% 128.07% 113.97% 100.00%
Tax -58,933 -55,361 -47,111 -45,559 -43,399 -35,247 -37,317 7.91%
  YoY % -6.45% -17.51% -3.41% -4.98% -23.13% 5.55% -
  Horiz. % 157.93% 148.35% 126.25% 122.09% 116.30% 94.45% 100.00%
NP 283,016 201,440 166,925 154,494 137,908 126,088 104,247 18.10%
  YoY % 40.50% 20.68% 8.05% 12.03% 9.37% 20.95% -
  Horiz. % 271.49% 193.23% 160.12% 148.20% 132.29% 120.95% 100.00%
NP to SH 283,016 201,440 166,925 154,494 137,908 126,088 104,247 18.10%
  YoY % 40.50% 20.68% 8.05% 12.03% 9.37% 20.95% -
  Horiz. % 271.49% 193.23% 160.12% 148.20% 132.29% 120.95% 100.00%
Tax Rate 17.23 % 21.56 % 22.01 % 22.77 % 23.94 % 21.85 % 26.36 % -6.84%
  YoY % -20.08% -2.04% -3.34% -4.89% 9.57% -17.11% -
  Horiz. % 65.36% 81.79% 83.50% 86.38% 90.82% 82.89% 100.00%
Total Cost 886,677 917,582 872,401 748,235 614,054 636,673 534,481 8.80%
  YoY % -3.37% 5.18% 16.59% 21.85% -3.55% 19.12% -
  Horiz. % 165.89% 171.68% 163.22% 139.99% 114.89% 119.12% 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 165,533 154,178 143,196 165,259 112,881 92,930 116,992 5.95%
  YoY % 7.36% 7.67% -13.35% 46.40% 21.47% -20.57% -
  Horiz. % 141.49% 131.78% 122.40% 141.26% 96.49% 79.43% 100.00%
Div Payout % 58.49 % 76.54 % 85.78 % 106.97 % 81.85 % 73.70 % 112.23 % -10.29%
  YoY % -23.58% -10.77% -19.81% 30.69% 11.06% -34.33% -
  Horiz. % 52.12% 68.20% 76.43% 95.31% 72.93% 65.67% 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 24.20 % 18.00 % 16.06 % 17.11 % 18.34 % 16.53 % 16.32 % 6.78%
  YoY % 34.44% 12.08% -6.14% -6.71% 10.95% 1.29% -
  Horiz. % 148.28% 110.29% 98.41% 104.84% 112.38% 101.29% 100.00%
ROE 17.16 % 12.54 % 12.16 % 13.07 % 11.89 % 15.26 % 28.67 % -8.20%
  YoY % 36.84% 3.13% -6.96% 9.92% -22.08% -46.77% -
  Horiz. % 59.85% 43.74% 42.41% 45.59% 41.47% 53.23% 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 529.63 508.12 471.79 409.66 341.40 554.01 464.05 2.23%
  YoY % 4.23% 7.70% 15.17% 19.99% -38.38% 19.39% -
  Horiz. % 114.13% 109.50% 101.67% 88.28% 73.57% 119.39% 100.00%
EPS 128.15 91.47 75.77 70.11 62.61 91.58 75.74 9.16%
  YoY % 40.10% 20.72% 8.07% 11.98% -31.63% 20.91% -
  Horiz. % 169.20% 120.77% 100.04% 92.57% 82.66% 120.91% 100.00%
DPS 75.00 70.00 65.00 75.00 51.25 67.50 85.00 -2.06%
  YoY % 7.14% 7.69% -13.33% 46.34% -24.07% -20.59% -
  Horiz. % 88.24% 82.35% 76.47% 88.24% 60.29% 79.41% 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 - 398,383
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 293.61 280.89 260.89 226.60 188.75 191.46 160.33 10.60%
  YoY % 4.53% 7.67% 15.13% 20.05% -1.42% 19.42% -
  Horiz. % 183.13% 175.19% 162.72% 141.33% 117.73% 119.42% 100.00%
EPS 71.04 50.56 41.90 38.78 34.62 31.65 26.17 18.10%
  YoY % 40.51% 20.67% 8.05% 12.02% 9.38% 20.94% -
  Horiz. % 271.46% 193.20% 160.11% 148.18% 132.29% 120.94% 100.00%
DPS 41.55 38.70 35.94 41.48 28.33 23.33 29.37 5.95%
  YoY % 7.36% 7.68% -13.36% 46.42% 21.43% -20.57% -
  Horiz. % 141.47% 131.77% 122.37% 141.23% 96.46% 79.43% 100.00%
NAPS 4.1401 4.0311 3.4453 2.9666 2.9122 2.0736 0.9129 28.64%
  YoY % 2.70% 17.00% 16.14% 1.87% 40.44% 127.14% -
  Horiz. % 453.51% 441.57% 377.40% 324.96% 319.01% 227.14% 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 3.41 3.43 3.08 3.30 3.86 2.47 2.04 8.94%
  YoY % -0.58% 11.36% -6.67% -14.51% 56.28% 21.08% -
  Horiz. % 167.16% 168.14% 150.98% 161.76% 189.22% 121.08% 100.00%
P/EPS 14.09 19.07 19.19 19.28 21.05 14.96 12.48 2.04%
  YoY % -26.11% -0.63% -0.47% -8.41% 40.71% 19.87% -
  Horiz. % 112.90% 152.80% 153.77% 154.49% 168.67% 119.87% 100.00%
EY 7.10 5.24 5.21 5.19 4.75 6.68 8.01 -1.99%
  YoY % 35.50% 0.58% 0.39% 9.26% -28.89% -16.60% -
  Horiz. % 88.64% 65.42% 65.04% 64.79% 59.30% 83.40% 100.00%
DY 4.15 4.01 4.47 5.55 3.89 4.93 8.99 -12.08%
  YoY % 3.49% -10.29% -19.46% 42.67% -21.10% -45.16% -
  Horiz. % 46.16% 44.61% 49.72% 61.74% 43.27% 54.84% 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 3.49 3.51 3.12 3.38 4.07 2.55 2.11 8.74%
  YoY % -0.57% 12.50% -7.69% -16.95% 59.61% 20.85% -
  Horiz. % 165.40% 166.35% 147.87% 160.19% 192.89% 120.85% 100.00%
P/EPS 14.44 19.50 19.43 19.74 22.20 15.44 12.94 1.84%
  YoY % -25.95% 0.36% -1.57% -11.08% 43.78% 19.32% -
  Horiz. % 111.59% 150.70% 150.15% 152.55% 171.56% 119.32% 100.00%
EY 6.93 5.13 5.15 5.07 4.50 6.48 7.73 -1.80%
  YoY % 35.09% -0.39% 1.58% 12.67% -30.56% -16.17% -
  Horiz. % 89.65% 66.36% 66.62% 65.59% 58.21% 83.83% 100.00%
DY 4.05 3.92 4.42 5.42 3.69 4.77 8.67 -11.91%
  YoY % 3.32% -11.31% -18.45% 46.88% -22.64% -44.98% -
  Horiz. % 46.71% 45.21% 50.98% 62.51% 42.56% 55.02% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Wake Me Up When September Ends Ultimate Stock Tips
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS