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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS