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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS