Highlights

[LPI] QoQ Cumulative 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 -     66.24%    YoY -     3.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 540,865 258,467 1,039,326 767,397 511,090 246,061 902,729 -28.95%
  QoQ % 109.26% -75.13% 35.44% 50.15% 107.71% -72.74% -
  Horiz. % 59.91% 28.63% 115.13% 85.01% 56.62% 27.26% 100.00%
PBT 113,598 51,091 214,036 151,414 92,352 37,821 200,053 -31.45%
  QoQ % 122.34% -76.13% 41.36% 63.95% 144.18% -81.09% -
  Horiz. % 56.78% 25.54% 106.99% 75.69% 46.16% 18.91% 100.00%
Tax -24,907 -8,979 -47,111 -31,874 -20,444 -6,344 -45,559 -33.16%
  QoQ % -177.39% 80.94% -47.80% -55.91% -222.26% 86.08% -
  Horiz. % 54.67% 19.71% 103.41% 69.96% 44.87% 13.92% 100.00%
NP 88,691 42,112 166,925 119,540 71,908 31,477 154,494 -30.95%
  QoQ % 110.61% -74.77% 39.64% 66.24% 128.45% -79.63% -
  Horiz. % 57.41% 27.26% 108.05% 77.38% 46.54% 20.37% 100.00%
NP to SH 88,691 42,112 166,925 119,540 71,908 31,477 154,494 -30.95%
  QoQ % 110.61% -74.77% 39.64% 66.24% 128.45% -79.63% -
  Horiz. % 57.41% 27.26% 108.05% 77.38% 46.54% 20.37% 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 452,174 216,355 872,401 647,857 439,182 214,584 748,235 -28.54%
  QoQ % 109.00% -75.20% 34.66% 47.51% 104.67% -71.32% -
  Horiz. % 60.43% 28.92% 116.59% 86.58% 58.70% 28.68% 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 39,663 - 143,198 33,046 33,045 - 165,222 -61.41%
  QoQ % 0.00% 0.00% 333.32% 0.00% 0.00% 0.00% -
  Horiz. % 24.01% 0.00% 86.67% 20.00% 20.00% 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 6.37 % 3.23 % 12.16 % 9.83 % 6.16 % 2.82 % 13.08 % -38.13%
  QoQ % 97.21% -73.44% 23.70% 59.58% 118.44% -78.44% -
  Horiz. % 48.70% 24.69% 92.97% 75.15% 47.09% 21.56% 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 245.46 117.29 471.77 348.33 231.99 111.71 409.78 -28.96%
  QoQ % 109.28% -75.14% 35.44% 50.15% 107.67% -72.74% -
  Horiz. % 59.90% 28.62% 115.13% 85.00% 56.61% 27.26% 100.00%
EPS 40.25 19.11 75.77 54.26 32.64 14.29 70.13 -30.96%
  QoQ % 110.62% -74.78% 39.64% 66.24% 128.41% -79.62% -
  Horiz. % 57.39% 27.25% 108.04% 77.37% 46.54% 20.38% 100.00%
DPS 18.00 0.00 65.00 15.00 15.00 0.00 75.00 -61.41%
  QoQ % 0.00% 0.00% 333.33% 0.00% 0.00% 0.00% -
  Horiz. % 24.00% 0.00% 86.67% 20.00% 20.00% 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 135.77 64.88 260.89 192.63 128.29 61.76 226.60 -28.95%
  QoQ % 109.26% -75.13% 35.44% 50.15% 107.72% -72.74% -
  Horiz. % 59.92% 28.63% 115.13% 85.01% 56.62% 27.26% 100.00%
EPS 22.26 10.57 41.90 30.01 18.05 7.90 38.78 -30.96%
  QoQ % 110.60% -74.77% 39.62% 66.26% 128.48% -79.63% -
  Horiz. % 57.40% 27.26% 108.05% 77.39% 46.54% 20.37% 100.00%
DPS 9.96 0.00 35.94 8.30 8.30 0.00 41.47 -61.40%
  QoQ % 0.00% 0.00% 333.01% 0.00% 0.00% 0.00% -
  Horiz. % 24.02% 0.00% 86.67% 20.01% 20.01% 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 6.19 11.60 3.08 3.82 5.78 12.50 3.30 52.15%
  QoQ % -46.64% 276.62% -19.37% -33.91% -53.76% 278.79% -
  Horiz. % 187.58% 351.52% 93.33% 115.76% 175.15% 378.79% 100.00%
P/EPS 37.76 71.17 19.19 24.51 41.12 97.69 19.28 56.60%
  QoQ % -46.94% 270.87% -21.71% -40.39% -57.91% 406.69% -
  Horiz. % 195.85% 369.14% 99.53% 127.13% 213.28% 506.69% 100.00%
EY 2.65 1.41 5.21 4.08 2.43 1.02 5.19 -36.14%
  QoQ % 87.94% -72.94% 27.70% 67.90% 138.24% -80.35% -
  Horiz. % 51.06% 27.17% 100.39% 78.61% 46.82% 19.65% 100.00%
DY 1.18 0.00 4.47 1.13 1.12 0.00 5.55 -64.41%
  QoQ % 0.00% 0.00% 295.58% 0.89% 0.00% 0.00% -
  Horiz. % 21.26% 0.00% 80.54% 20.36% 20.18% 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 6.37 11.54 3.12 3.88 5.91 12.51 3.38 52.63%
  QoQ % -44.80% 269.87% -19.59% -34.35% -52.76% 270.12% -
  Horiz. % 188.46% 341.42% 92.31% 114.79% 174.85% 370.12% 100.00%
P/EPS 38.86 70.85 19.43 24.88 42.03 97.83 19.73 57.19%
  QoQ % -45.15% 264.64% -21.91% -40.80% -57.04% 395.84% -
  Horiz. % 196.96% 359.10% 98.48% 126.10% 213.03% 495.84% 100.00%
EY 2.57 1.41 5.15 4.02 2.38 1.02 5.07 -36.45%
  QoQ % 82.27% -72.62% 28.11% 68.91% 133.33% -79.88% -
  Horiz. % 50.69% 27.81% 101.58% 79.29% 46.94% 20.12% 100.00%
DY 1.15 0.00 4.42 1.11 1.09 0.00 5.42 -64.46%
  QoQ % 0.00% 0.00% 298.20% 1.83% 0.00% 0.00% -
  Horiz. % 21.22% 0.00% 81.55% 20.48% 20.11% 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.
 


 

359  242  497  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