Highlights

[LPI] QoQ Annualized Quarter Result on 2013-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     0.91%    YoY -     33.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,119,022 1,099,164 1,081,730 1,033,868 1,039,326 1,023,196 1,022,180 6.20%
  QoQ % 1.81% 1.61% 4.63% -0.53% 1.58% 0.10% -
  Horiz. % 109.47% 107.53% 105.83% 101.14% 101.68% 100.10% 100.00%
PBT 256,801 247,322 227,196 204,364 214,036 201,885 184,704 24.50%
  QoQ % 3.83% 8.86% 11.17% -4.52% 6.02% 9.30% -
  Horiz. % 139.03% 133.90% 123.01% 110.64% 115.88% 109.30% 100.00%
Tax -55,361 -48,592 -49,814 -35,916 -47,111 -42,498 -40,888 22.32%
  QoQ % -13.93% 2.45% -38.70% 23.76% -10.85% -3.94% -
  Horiz. % 135.40% 118.84% 121.83% 87.84% 115.22% 103.94% 100.00%
NP 201,440 198,730 177,382 168,448 166,925 159,386 143,816 25.11%
  QoQ % 1.36% 12.04% 5.30% 0.91% 4.73% 10.83% -
  Horiz. % 140.07% 138.18% 123.34% 117.13% 116.07% 110.83% 100.00%
NP to SH 201,440 198,730 177,382 168,448 166,925 159,386 143,816 25.11%
  QoQ % 1.36% 12.04% 5.30% 0.91% 4.73% 10.83% -
  Horiz. % 140.07% 138.18% 123.34% 117.13% 116.07% 110.83% 100.00%
Tax Rate 21.56 % 19.65 % 21.93 % 17.57 % 22.01 % 21.05 % 22.14 % -1.75%
  QoQ % 9.72% -10.40% 24.82% -20.17% 4.56% -4.92% -
  Horiz. % 97.38% 88.75% 99.05% 79.36% 99.41% 95.08% 100.00%
Total Cost 917,582 900,433 904,348 865,420 872,401 863,809 878,364 2.95%
  QoQ % 1.90% -0.43% 4.50% -0.80% 0.99% -1.66% -
  Horiz. % 104.46% 102.51% 102.96% 98.53% 99.32% 98.34% 100.00%
Net Worth 1,606,453 1,457,806 1,391,578 1,305,009 1,372,609 1,216,439 1,167,006 23.67%
  QoQ % 10.20% 4.76% 6.63% -4.92% 12.84% 4.24% -
  Horiz. % 137.66% 124.92% 119.24% 111.83% 117.62% 104.24% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 154,208 52,877 79,326 - 143,198 44,061 66,091 75.65%
  QoQ % 191.63% -33.34% 0.00% 0.00% 224.99% -33.33% -
  Horiz. % 233.32% 80.01% 120.02% 0.00% 216.67% 66.67% 100.00%
Div Payout % 76.55 % 26.61 % 44.72 % - % 85.79 % 27.64 % 45.96 % 40.38%
  QoQ % 187.67% -40.50% 0.00% 0.00% 210.38% -39.86% -
  Horiz. % 166.56% 57.90% 97.30% 0.00% 186.66% 60.14% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,606,453 1,457,806 1,391,578 1,305,009 1,372,609 1,216,439 1,167,006 23.67%
  QoQ % 10.20% 4.76% 6.63% -4.92% 12.84% 4.24% -
  Horiz. % 137.66% 124.92% 119.24% 111.83% 117.62% 104.24% 100.00%
NOSH 220,297 220,322 220,350 220,366 220,304 220,309 220,306 -0.00%
  QoQ % -0.01% -0.01% -0.01% 0.03% -0.00% 0.00% -
  Horiz. % 100.00% 100.01% 100.02% 100.03% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.00 % 18.08 % 16.40 % 16.29 % 16.06 % 15.58 % 14.07 % 17.79%
  QoQ % -0.44% 10.24% 0.68% 1.43% 3.08% 10.73% -
  Horiz. % 127.93% 128.50% 116.56% 115.78% 114.14% 110.73% 100.00%
ROE 12.54 % 13.63 % 12.75 % 12.91 % 12.16 % 13.10 % 12.32 % 1.18%
  QoQ % -8.00% 6.90% -1.24% 6.17% -7.18% 6.33% -
  Horiz. % 101.79% 110.63% 103.49% 104.79% 98.70% 106.33% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 507.96 498.89 490.91 469.16 471.77 464.44 463.98 6.21%
  QoQ % 1.82% 1.63% 4.64% -0.55% 1.58% 0.10% -
  Horiz. % 109.48% 107.52% 105.80% 101.12% 101.68% 100.10% 100.00%
EPS 91.44 90.20 80.50 76.44 75.77 72.35 65.28 25.11%
  QoQ % 1.37% 12.05% 5.31% 0.88% 4.73% 10.83% -
  Horiz. % 140.07% 138.17% 123.31% 117.10% 116.07% 110.83% 100.00%
DPS 70.00 24.00 36.00 0.00 65.00 20.00 30.00 75.65%
  QoQ % 191.67% -33.33% 0.00% 0.00% 225.00% -33.33% -
  Horiz. % 233.33% 80.00% 120.00% 0.00% 216.67% 66.67% 100.00%
NAPS 7.2922 6.6167 6.3153 5.9220 6.2305 5.5215 5.2972 23.68%
  QoQ % 10.21% 4.77% 6.64% -4.95% 12.84% 4.23% -
  Horiz. % 137.66% 124.91% 119.22% 111.79% 117.62% 104.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 280.89 275.91 271.53 259.52 260.89 256.84 256.58 6.20%
  QoQ % 1.80% 1.61% 4.63% -0.53% 1.58% 0.10% -
  Horiz. % 109.47% 107.53% 105.83% 101.15% 101.68% 100.10% 100.00%
EPS 50.56 49.88 44.53 42.28 41.90 40.01 36.10 25.10%
  QoQ % 1.36% 12.01% 5.32% 0.91% 4.72% 10.83% -
  Horiz. % 140.06% 138.17% 123.35% 117.12% 116.07% 110.83% 100.00%
DPS 38.71 13.27 19.91 0.00 35.94 11.06 16.59 75.65%
  QoQ % 191.71% -33.35% 0.00% 0.00% 224.95% -33.33% -
  Horiz. % 233.33% 79.99% 120.01% 0.00% 216.64% 66.67% 100.00%
NAPS 4.0324 3.6593 3.4931 3.2758 3.4455 3.0534 2.9294 23.67%
  QoQ % 10.20% 4.76% 6.63% -4.93% 12.84% 4.23% -
  Horiz. % 137.65% 124.92% 119.24% 111.82% 117.62% 104.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 17.4400 15.3000 15.2000 13.6000 14.5400 13.3000 13.4200 -
P/RPS 3.43 3.07 3.10 2.90 3.08 2.86 2.89 12.06%
  QoQ % 11.73% -0.97% 6.90% -5.84% 7.69% -1.04% -
  Horiz. % 118.69% 106.23% 107.27% 100.35% 106.57% 98.96% 100.00%
P/EPS 19.07 16.96 18.88 17.79 19.19 18.38 20.56 -4.88%
  QoQ % 12.44% -10.17% 6.13% -7.30% 4.41% -10.60% -
  Horiz. % 92.75% 82.49% 91.83% 86.53% 93.34% 89.40% 100.00%
EY 5.24 5.90 5.30 5.62 5.21 5.44 4.86 5.13%
  QoQ % -11.19% 11.32% -5.69% 7.87% -4.23% 11.93% -
  Horiz. % 107.82% 121.40% 109.05% 115.64% 107.20% 111.93% 100.00%
DY 4.01 1.57 2.37 0.00 4.47 1.50 2.24 47.28%
  QoQ % 155.41% -33.76% 0.00% 0.00% 198.00% -33.04% -
  Horiz. % 179.02% 70.09% 105.80% 0.00% 199.55% 66.96% 100.00%
P/NAPS 2.39 2.31 2.41 2.30 2.33 2.41 2.53 -3.71%
  QoQ % 3.46% -4.15% 4.78% -1.29% -3.32% -4.74% -
  Horiz. % 94.47% 91.30% 95.26% 90.91% 92.09% 95.26% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 08/01/14 08/10/13 08/07/13 08/04/13 08/01/13 09/10/12 09/07/12 -
Price 17.8400 15.4400 15.6400 13.5400 14.7200 13.5000 13.7200 -
P/RPS 3.51 3.09 3.19 2.89 3.12 2.91 2.96 12.00%
  QoQ % 13.59% -3.13% 10.38% -7.37% 7.22% -1.69% -
  Horiz. % 118.58% 104.39% 107.77% 97.64% 105.41% 98.31% 100.00%
P/EPS 19.51 17.12 19.43 17.71 19.43 18.66 21.02 -4.84%
  QoQ % 13.96% -11.89% 9.71% -8.85% 4.13% -11.23% -
  Horiz. % 92.82% 81.45% 92.44% 84.25% 92.44% 88.77% 100.00%
EY 5.13 5.84 5.15 5.65 5.15 5.36 4.76 5.10%
  QoQ % -12.16% 13.40% -8.85% 9.71% -3.92% 12.61% -
  Horiz. % 107.77% 122.69% 108.19% 118.70% 108.19% 112.61% 100.00%
DY 3.92 1.55 2.30 0.00 4.42 1.48 2.19 47.27%
  QoQ % 152.90% -32.61% 0.00% 0.00% 198.65% -32.42% -
  Horiz. % 179.00% 70.78% 105.02% 0.00% 201.83% 67.58% 100.00%
P/NAPS 2.45 2.33 2.48 2.29 2.36 2.44 2.59 -3.63%
  QoQ % 5.15% -6.05% 8.30% -2.97% -3.28% -5.79% -
  Horiz. % 94.59% 89.96% 95.75% 88.42% 91.12% 94.21% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers