Highlights

[LPI] QoQ Cumulative 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 -     128.45%    YoY -     2.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 258,467 1,039,326 767,397 511,090 246,061 902,729 663,406 -46.63%
  QoQ % -75.13% 35.44% 50.15% 107.71% -72.74% 36.07% -
  Horiz. % 38.96% 156.67% 115.68% 77.04% 37.09% 136.07% 100.00%
PBT 51,091 214,036 151,414 92,352 37,821 200,053 148,054 -50.77%
  QoQ % -76.13% 41.36% 63.95% 144.18% -81.09% 35.12% -
  Horiz. % 34.51% 144.57% 102.27% 62.38% 25.55% 135.12% 100.00%
Tax -8,979 -47,111 -31,874 -20,444 -6,344 -45,559 -32,894 -57.89%
  QoQ % 80.94% -47.80% -55.91% -222.26% 86.08% -38.50% -
  Horiz. % 27.30% 143.22% 96.90% 62.15% 19.29% 138.50% 100.00%
NP 42,112 166,925 119,540 71,908 31,477 154,494 115,160 -48.83%
  QoQ % -74.77% 39.64% 66.24% 128.45% -79.63% 34.16% -
  Horiz. % 36.57% 144.95% 103.80% 62.44% 27.33% 134.16% 100.00%
NP to SH 42,112 166,925 119,540 71,908 31,477 154,494 115,160 -48.83%
  QoQ % -74.77% 39.64% 66.24% 128.45% -79.63% 34.16% -
  Horiz. % 36.57% 144.95% 103.80% 62.44% 27.33% 134.16% 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 216,355 872,401 647,857 439,182 214,584 748,235 548,246 -46.17%
  QoQ % -75.20% 34.66% 47.51% 104.67% -71.32% 36.48% -
  Horiz. % 39.46% 159.13% 118.17% 80.11% 39.14% 136.48% 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 33,046 33,045 - 165,222 55,068 -
  QoQ % 0.00% 333.32% 0.00% 0.00% 0.00% 200.03% -
  Horiz. % 0.00% 260.03% 60.01% 60.01% 0.00% 300.03% 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 3.23 % 12.16 % 9.83 % 6.16 % 2.82 % 13.08 % 10.71 % -55.00%
  QoQ % -73.44% 23.70% 59.58% 118.44% -78.44% 22.13% -
  Horiz. % 30.16% 113.54% 91.78% 57.52% 26.33% 122.13% 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 117.29 471.77 348.33 231.99 111.71 409.78 301.17 -46.64%
  QoQ % -75.14% 35.44% 50.15% 107.67% -72.74% 36.06% -
  Horiz. % 38.94% 156.65% 115.66% 77.03% 37.09% 136.06% 100.00%
EPS 19.11 75.77 54.26 32.64 14.29 70.13 52.28 -48.85%
  QoQ % -74.78% 39.64% 66.24% 128.41% -79.62% 34.14% -
  Horiz. % 36.55% 144.93% 103.79% 62.43% 27.33% 134.14% 100.00%
DPS 0.00 65.00 15.00 15.00 0.00 75.00 25.00 -
  QoQ % 0.00% 333.33% 0.00% 0.00% 0.00% 200.00% -
  Horiz. % 0.00% 260.00% 60.00% 60.00% 0.00% 300.00% 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 64.88 260.89 192.63 128.29 61.76 226.60 166.52 -46.62%
  QoQ % -75.13% 35.44% 50.15% 107.72% -72.74% 36.08% -
  Horiz. % 38.96% 156.67% 115.68% 77.04% 37.09% 136.08% 100.00%
EPS 10.57 41.90 30.01 18.05 7.90 38.78 28.91 -48.84%
  QoQ % -74.77% 39.62% 66.26% 128.48% -79.63% 34.14% -
  Horiz. % 36.56% 144.93% 103.80% 62.44% 27.33% 134.14% 100.00%
DPS 0.00 35.94 8.30 8.30 0.00 41.47 13.82 -
  QoQ % 0.00% 333.01% 0.00% 0.00% 0.00% 200.07% -
  Horiz. % 0.00% 260.06% 60.06% 60.06% 0.00% 300.07% 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 11.60 3.08 3.82 5.78 12.50 3.30 3.94 105.28%
  QoQ % 276.62% -19.37% -33.91% -53.76% 278.79% -16.24% -
  Horiz. % 294.42% 78.17% 96.95% 146.70% 317.26% 83.76% 100.00%
P/EPS 71.17 19.19 24.51 41.12 97.69 19.28 22.69 114.13%
  QoQ % 270.87% -21.71% -40.39% -57.91% 406.69% -15.03% -
  Horiz. % 313.66% 84.57% 108.02% 181.23% 430.54% 84.97% 100.00%
EY 1.41 5.21 4.08 2.43 1.02 5.19 4.41 -53.21%
  QoQ % -72.94% 27.70% 67.90% 138.24% -80.35% 17.69% -
  Horiz. % 31.97% 118.14% 92.52% 55.10% 23.13% 117.69% 100.00%
DY 0.00 4.47 1.13 1.12 0.00 5.55 2.11 -
  QoQ % 0.00% 295.58% 0.89% 0.00% 0.00% 163.03% -
  Horiz. % 0.00% 211.85% 53.55% 53.08% 0.00% 263.03% 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 11.54 3.12 3.88 5.91 12.51 3.38 3.91 105.62%
  QoQ % 269.87% -19.59% -34.35% -52.76% 270.12% -13.55% -
  Horiz. % 295.14% 79.80% 99.23% 151.15% 319.95% 86.45% 100.00%
P/EPS 70.85 19.43 24.88 42.03 97.83 19.73 22.53 114.49%
  QoQ % 264.64% -21.91% -40.80% -57.04% 395.84% -12.43% -
  Horiz. % 314.47% 86.24% 110.43% 186.55% 434.22% 87.57% 100.00%
EY 1.41 5.15 4.02 2.38 1.02 5.07 4.44 -53.42%
  QoQ % -72.62% 28.11% 68.91% 133.33% -79.88% 14.19% -
  Horiz. % 31.76% 115.99% 90.54% 53.60% 22.97% 114.19% 100.00%
DY 0.00 4.42 1.11 1.09 0.00 5.42 2.12 -
  QoQ % 0.00% 298.20% 1.83% 0.00% 0.00% 155.66% -
  Horiz. % 0.00% 208.49% 52.36% 51.42% 0.00% 255.66% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers