Highlights

[LPI] QoQ Annualized Quarter Result on 2012-09-30 [#3]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 09-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     10.83%    YoY -     3.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,081,730 1,033,868 1,039,326 1,023,196 1,022,180 984,244 902,729 12.83%
  QoQ % 4.63% -0.53% 1.58% 0.10% 3.85% 9.03% -
  Horiz. % 119.83% 114.53% 115.13% 113.34% 113.23% 109.03% 100.00%
PBT 227,196 204,364 214,036 201,885 184,704 151,284 200,053 8.86%
  QoQ % 11.17% -4.52% 6.02% 9.30% 22.09% -24.38% -
  Horiz. % 113.57% 102.15% 106.99% 100.92% 92.33% 75.62% 100.00%
Tax -49,814 -35,916 -47,111 -42,498 -40,888 -25,376 -45,559 6.14%
  QoQ % -38.70% 23.76% -10.85% -3.94% -61.13% 44.30% -
  Horiz. % 109.34% 78.83% 103.41% 93.28% 89.75% 55.70% 100.00%
NP 177,382 168,448 166,925 159,386 143,816 125,908 154,494 9.66%
  QoQ % 5.30% 0.91% 4.73% 10.83% 14.22% -18.50% -
  Horiz. % 114.81% 109.03% 108.05% 103.17% 93.09% 81.50% 100.00%
NP to SH 177,382 168,448 166,925 159,386 143,816 125,908 154,494 9.66%
  QoQ % 5.30% 0.91% 4.73% 10.83% 14.22% -18.50% -
  Horiz. % 114.81% 109.03% 108.05% 103.17% 93.09% 81.50% 100.00%
Tax Rate 21.93 % 17.57 % 22.01 % 21.05 % 22.14 % 16.77 % 22.77 % -2.48%
  QoQ % 24.82% -20.17% 4.56% -4.92% 32.02% -26.35% -
  Horiz. % 96.31% 77.16% 96.66% 92.45% 97.23% 73.65% 100.00%
Total Cost 904,348 865,420 872,401 863,809 878,364 858,336 748,235 13.48%
  QoQ % 4.50% -0.80% 0.99% -1.66% 2.33% 14.71% -
  Horiz. % 120.86% 115.66% 116.59% 115.45% 117.39% 114.71% 100.00%
Net Worth 1,391,578 1,305,009 1,372,609 1,216,439 1,167,006 1,117,863 1,181,516 11.54%
  QoQ % 6.63% -4.92% 12.84% 4.24% 4.40% -5.39% -
  Horiz. % 117.78% 110.45% 116.17% 102.96% 98.77% 94.61% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 79,326 - 143,198 44,061 66,091 - 165,222 -38.71%
  QoQ % 0.00% 0.00% 224.99% -33.33% 0.00% 0.00% -
  Horiz. % 48.01% 0.00% 86.67% 26.67% 40.00% 0.00% 100.00%
Div Payout % 44.72 % - % 85.79 % 27.64 % 45.96 % - % 106.94 % -44.11%
  QoQ % 0.00% 0.00% 210.38% -39.86% 0.00% 0.00% -
  Horiz. % 41.82% 0.00% 80.22% 25.85% 42.98% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,391,578 1,305,009 1,372,609 1,216,439 1,167,006 1,117,863 1,181,516 11.54%
  QoQ % 6.63% -4.92% 12.84% 4.24% 4.40% -5.39% -
  Horiz. % 117.78% 110.45% 116.17% 102.96% 98.77% 94.61% 100.00%
NOSH 220,350 220,366 220,304 220,309 220,306 220,272 220,296 0.02%
  QoQ % -0.01% 0.03% -0.00% 0.00% 0.02% -0.01% -
  Horiz. % 100.02% 100.03% 100.00% 100.01% 100.00% 99.99% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.40 % 16.29 % 16.06 % 15.58 % 14.07 % 12.79 % 17.11 % -2.79%
  QoQ % 0.68% 1.43% 3.08% 10.73% 10.01% -25.25% -
  Horiz. % 95.85% 95.21% 93.86% 91.06% 82.23% 74.75% 100.00%
ROE 12.75 % 12.91 % 12.16 % 13.10 % 12.32 % 11.26 % 13.08 % -1.69%
  QoQ % -1.24% 6.17% -7.18% 6.33% 9.41% -13.91% -
  Horiz. % 97.48% 98.70% 92.97% 100.15% 94.19% 86.09% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 490.91 469.16 471.77 464.44 463.98 446.83 409.78 12.81%
  QoQ % 4.64% -0.55% 1.58% 0.10% 3.84% 9.04% -
  Horiz. % 119.80% 114.49% 115.13% 113.34% 113.23% 109.04% 100.00%
EPS 80.50 76.44 75.77 72.35 65.28 57.16 70.13 9.64%
  QoQ % 5.31% 0.88% 4.73% 10.83% 14.21% -18.49% -
  Horiz. % 114.79% 109.00% 108.04% 103.17% 93.08% 81.51% 100.00%
DPS 36.00 0.00 65.00 20.00 30.00 0.00 75.00 -38.72%
  QoQ % 0.00% 0.00% 225.00% -33.33% 0.00% 0.00% -
  Horiz. % 48.00% 0.00% 86.67% 26.67% 40.00% 0.00% 100.00%
NAPS 6.3153 5.9220 6.2305 5.5215 5.2972 5.0749 5.3633 11.52%
  QoQ % 6.64% -4.95% 12.84% 4.23% 4.38% -5.38% -
  Horiz. % 117.75% 110.42% 116.17% 102.95% 98.77% 94.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 271.53 259.52 260.89 256.84 256.58 247.06 226.60 12.83%
  QoQ % 4.63% -0.53% 1.58% 0.10% 3.85% 9.03% -
  Horiz. % 119.83% 114.53% 115.13% 113.35% 113.23% 109.03% 100.00%
EPS 44.53 42.28 41.90 40.01 36.10 31.60 38.78 9.66%
  QoQ % 5.32% 0.91% 4.72% 10.83% 14.24% -18.51% -
  Horiz. % 114.83% 109.03% 108.05% 103.17% 93.09% 81.49% 100.00%
DPS 19.91 0.00 35.94 11.06 16.59 0.00 41.47 -38.71%
  QoQ % 0.00% 0.00% 224.95% -33.33% 0.00% 0.00% -
  Horiz. % 48.01% 0.00% 86.67% 26.67% 40.00% 0.00% 100.00%
NAPS 3.4931 3.2758 3.4455 3.0534 2.9294 2.8060 2.9658 11.54%
  QoQ % 6.63% -4.93% 12.84% 4.23% 4.40% -5.39% -
  Horiz. % 117.78% 110.45% 116.17% 102.95% 98.77% 94.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 15.2000 13.6000 14.5400 13.3000 13.4200 13.9600 13.5200 -
P/RPS 3.10 2.90 3.08 2.86 2.89 3.12 3.30 -4.09%
  QoQ % 6.90% -5.84% 7.69% -1.04% -7.37% -5.45% -
  Horiz. % 93.94% 87.88% 93.33% 86.67% 87.58% 94.55% 100.00%
P/EPS 18.88 17.79 19.19 18.38 20.56 24.42 19.28 -1.39%
  QoQ % 6.13% -7.30% 4.41% -10.60% -15.81% 26.66% -
  Horiz. % 97.93% 92.27% 99.53% 95.33% 106.64% 126.66% 100.00%
EY 5.30 5.62 5.21 5.44 4.86 4.09 5.19 1.41%
  QoQ % -5.69% 7.87% -4.23% 11.93% 18.83% -21.19% -
  Horiz. % 102.12% 108.29% 100.39% 104.82% 93.64% 78.81% 100.00%
DY 2.37 0.00 4.47 1.50 2.24 0.00 5.55 -43.32%
  QoQ % 0.00% 0.00% 198.00% -33.04% 0.00% 0.00% -
  Horiz. % 42.70% 0.00% 80.54% 27.03% 40.36% 0.00% 100.00%
P/NAPS 2.41 2.30 2.33 2.41 2.53 2.75 2.52 -2.93%
  QoQ % 4.78% -1.29% -3.32% -4.74% -8.00% 9.13% -
  Horiz. % 95.63% 91.27% 92.46% 95.63% 100.40% 109.13% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 08/07/13 08/04/13 08/01/13 09/10/12 09/07/12 09/04/12 09/01/12 -
Price 15.6400 13.5400 14.7200 13.5000 13.7200 13.9800 13.8400 -
P/RPS 3.19 2.89 3.12 2.91 2.96 3.13 3.38 -3.79%
  QoQ % 10.38% -7.37% 7.22% -1.69% -5.43% -7.40% -
  Horiz. % 94.38% 85.50% 92.31% 86.09% 87.57% 92.60% 100.00%
P/EPS 19.43 17.71 19.43 18.66 21.02 24.46 19.73 -1.02%
  QoQ % 9.71% -8.85% 4.13% -11.23% -14.06% 23.97% -
  Horiz. % 98.48% 89.76% 98.48% 94.58% 106.54% 123.97% 100.00%
EY 5.15 5.65 5.15 5.36 4.76 4.09 5.07 1.05%
  QoQ % -8.85% 9.71% -3.92% 12.61% 16.38% -19.33% -
  Horiz. % 101.58% 111.44% 101.58% 105.72% 93.89% 80.67% 100.00%
DY 2.30 0.00 4.42 1.48 2.19 0.00 5.42 -43.56%
  QoQ % 0.00% 0.00% 198.65% -32.42% 0.00% 0.00% -
  Horiz. % 42.44% 0.00% 81.55% 27.31% 40.41% 0.00% 100.00%
P/NAPS 2.48 2.29 2.36 2.44 2.59 2.75 2.58 -2.60%
  QoQ % 8.30% -2.97% -3.28% -5.79% -5.82% 6.59% -
  Horiz. % 96.12% 88.76% 91.47% 94.57% 100.39% 106.59% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS