Highlights

[LPI] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 09-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     14.22%    YoY -     2.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,033,868 1,039,326 1,023,196 1,022,180 984,244 902,729 884,541 10.95%
  QoQ % -0.53% 1.58% 0.10% 3.85% 9.03% 2.06% -
  Horiz. % 116.88% 117.50% 115.68% 115.56% 111.27% 102.06% 100.00%
PBT 204,364 214,036 201,885 184,704 151,284 200,053 197,405 2.33%
  QoQ % -4.52% 6.02% 9.30% 22.09% -24.38% 1.34% -
  Horiz. % 103.53% 108.42% 102.27% 93.57% 76.64% 101.34% 100.00%
Tax -35,916 -47,111 -42,498 -40,888 -25,376 -45,559 -43,858 -12.46%
  QoQ % 23.76% -10.85% -3.94% -61.13% 44.30% -3.88% -
  Horiz. % 81.89% 107.42% 96.90% 93.23% 57.86% 103.88% 100.00%
NP 168,448 166,925 159,386 143,816 125,908 154,494 153,546 6.36%
  QoQ % 0.91% 4.73% 10.83% 14.22% -18.50% 0.62% -
  Horiz. % 109.70% 108.71% 103.80% 93.66% 82.00% 100.62% 100.00%
NP to SH 168,448 166,925 159,386 143,816 125,908 154,494 153,546 6.36%
  QoQ % 0.91% 4.73% 10.83% 14.22% -18.50% 0.62% -
  Horiz. % 109.70% 108.71% 103.80% 93.66% 82.00% 100.62% 100.00%
Tax Rate 17.57 % 22.01 % 21.05 % 22.14 % 16.77 % 22.77 % 22.22 % -14.48%
  QoQ % -20.17% 4.56% -4.92% 32.02% -26.35% 2.48% -
  Horiz. % 79.07% 99.05% 94.73% 99.64% 75.47% 102.48% 100.00%
Total Cost 865,420 872,401 863,809 878,364 858,336 748,235 730,994 11.90%
  QoQ % -0.80% 0.99% -1.66% 2.33% 14.71% 2.36% -
  Horiz. % 118.39% 119.34% 118.17% 120.16% 117.42% 102.36% 100.00%
Net Worth 1,305,009 1,372,609 1,216,439 1,167,006 1,117,863 1,181,516 1,074,834 13.80%
  QoQ % -4.92% 12.84% 4.24% 4.40% -5.39% 9.93% -
  Horiz. % 121.41% 127.70% 113.17% 108.58% 104.00% 109.93% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 143,198 44,061 66,091 - 165,222 73,425 -
  QoQ % 0.00% 224.99% -33.33% 0.00% 0.00% 125.02% -
  Horiz. % 0.00% 195.03% 60.01% 90.01% 0.00% 225.02% 100.00%
Div Payout % - % 85.79 % 27.64 % 45.96 % - % 106.94 % 47.82 % -
  QoQ % 0.00% 210.38% -39.86% 0.00% 0.00% 123.63% -
  Horiz. % 0.00% 179.40% 57.80% 96.11% 0.00% 223.63% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,305,009 1,372,609 1,216,439 1,167,006 1,117,863 1,181,516 1,074,834 13.80%
  QoQ % -4.92% 12.84% 4.24% 4.40% -5.39% 9.93% -
  Horiz. % 121.41% 127.70% 113.17% 108.58% 104.00% 109.93% 100.00%
NOSH 220,366 220,304 220,309 220,306 220,272 220,296 220,275 0.03%
  QoQ % 0.03% -0.00% 0.00% 0.02% -0.01% 0.01% -
  Horiz. % 100.04% 100.01% 100.02% 100.01% 100.00% 100.01% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.29 % 16.06 % 15.58 % 14.07 % 12.79 % 17.11 % 17.36 % -4.15%
  QoQ % 1.43% 3.08% 10.73% 10.01% -25.25% -1.44% -
  Horiz. % 93.84% 92.51% 89.75% 81.05% 73.68% 98.56% 100.00%
ROE 12.91 % 12.16 % 13.10 % 12.32 % 11.26 % 13.08 % 14.29 % -6.54%
  QoQ % 6.17% -7.18% 6.33% 9.41% -13.91% -8.47% -
  Horiz. % 90.34% 85.09% 91.67% 86.21% 78.80% 91.53% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 469.16 471.77 464.44 463.98 446.83 409.78 401.56 10.92%
  QoQ % -0.55% 1.58% 0.10% 3.84% 9.04% 2.05% -
  Horiz. % 116.83% 117.48% 115.66% 115.54% 111.27% 102.05% 100.00%
EPS 76.44 75.77 72.35 65.28 57.16 70.13 69.71 6.33%
  QoQ % 0.88% 4.73% 10.83% 14.21% -18.49% 0.60% -
  Horiz. % 109.65% 108.69% 103.79% 93.65% 82.00% 100.60% 100.00%
DPS 0.00 65.00 20.00 30.00 0.00 75.00 33.33 -
  QoQ % 0.00% 225.00% -33.33% 0.00% 0.00% 125.02% -
  Horiz. % 0.00% 195.02% 60.01% 90.01% 0.00% 225.02% 100.00%
NAPS 5.9220 6.2305 5.5215 5.2972 5.0749 5.3633 4.8795 13.77%
  QoQ % -4.95% 12.84% 4.23% 4.38% -5.38% 9.91% -
  Horiz. % 121.36% 127.69% 113.16% 108.56% 104.00% 109.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 259.52 260.89 256.84 256.58 247.06 226.60 222.03 10.95%
  QoQ % -0.53% 1.58% 0.10% 3.85% 9.03% 2.06% -
  Horiz. % 116.89% 117.50% 115.68% 115.56% 111.27% 102.06% 100.00%
EPS 42.28 41.90 40.01 36.10 31.60 38.78 38.54 6.36%
  QoQ % 0.91% 4.72% 10.83% 14.24% -18.51% 0.62% -
  Horiz. % 109.70% 108.72% 103.81% 93.67% 81.99% 100.62% 100.00%
DPS 0.00 35.94 11.06 16.59 0.00 41.47 18.43 -
  QoQ % 0.00% 224.95% -33.33% 0.00% 0.00% 125.01% -
  Horiz. % 0.00% 195.01% 60.01% 90.02% 0.00% 225.01% 100.00%
NAPS 3.2758 3.4455 3.0534 2.9294 2.8060 2.9658 2.6980 13.80%
  QoQ % -4.93% 12.84% 4.23% 4.40% -5.39% 9.93% -
  Horiz. % 121.42% 127.71% 113.17% 108.58% 104.00% 109.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 13.6000 14.5400 13.3000 13.4200 13.9600 13.5200 11.8600 -
P/RPS 2.90 3.08 2.86 2.89 3.12 3.30 2.95 -1.13%
  QoQ % -5.84% 7.69% -1.04% -7.37% -5.45% 11.86% -
  Horiz. % 98.31% 104.41% 96.95% 97.97% 105.76% 111.86% 100.00%
P/EPS 17.79 19.19 18.38 20.56 24.42 19.28 17.01 3.03%
  QoQ % -7.30% 4.41% -10.60% -15.81% 26.66% 13.35% -
  Horiz. % 104.59% 112.82% 108.05% 120.87% 143.56% 113.35% 100.00%
EY 5.62 5.21 5.44 4.86 4.09 5.19 5.88 -2.97%
  QoQ % 7.87% -4.23% 11.93% 18.83% -21.19% -11.73% -
  Horiz. % 95.58% 88.61% 92.52% 82.65% 69.56% 88.27% 100.00%
DY 0.00 4.47 1.50 2.24 0.00 5.55 2.81 -
  QoQ % 0.00% 198.00% -33.04% 0.00% 0.00% 97.51% -
  Horiz. % 0.00% 159.07% 53.38% 79.72% 0.00% 197.51% 100.00%
P/NAPS 2.30 2.33 2.41 2.53 2.75 2.52 2.43 -3.60%
  QoQ % -1.29% -3.32% -4.74% -8.00% 9.13% 3.70% -
  Horiz. % 94.65% 95.88% 99.18% 104.12% 113.17% 103.70% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 08/04/13 08/01/13 09/10/12 09/07/12 09/04/12 09/01/12 06/10/11 -
Price 13.5400 14.7200 13.5000 13.7200 13.9800 13.8400 11.7800 -
P/RPS 2.89 3.12 2.91 2.96 3.13 3.38 2.93 -0.91%
  QoQ % -7.37% 7.22% -1.69% -5.43% -7.40% 15.36% -
  Horiz. % 98.63% 106.48% 99.32% 101.02% 106.83% 115.36% 100.00%
P/EPS 17.71 19.43 18.66 21.02 24.46 19.73 16.90 3.17%
  QoQ % -8.85% 4.13% -11.23% -14.06% 23.97% 16.75% -
  Horiz. % 104.79% 114.97% 110.41% 124.38% 144.73% 116.75% 100.00%
EY 5.65 5.15 5.36 4.76 4.09 5.07 5.92 -3.06%
  QoQ % 9.71% -3.92% 12.61% 16.38% -19.33% -14.36% -
  Horiz. % 95.44% 86.99% 90.54% 80.41% 69.09% 85.64% 100.00%
DY 0.00 4.42 1.48 2.19 0.00 5.42 2.83 -
  QoQ % 0.00% 198.65% -32.42% 0.00% 0.00% 91.52% -
  Horiz. % 0.00% 156.18% 52.30% 77.39% 0.00% 191.52% 100.00%
P/NAPS 2.29 2.36 2.44 2.59 2.75 2.58 2.41 -3.34%
  QoQ % -2.97% -3.28% -5.79% -5.82% 6.59% 7.05% -
  Horiz. % 95.02% 97.93% 101.24% 107.47% 114.11% 107.05% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers