Highlights

[LPI] QoQ Cumulative 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 -     -74.77%    YoY -     33.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,119,022 824,373 540,865 258,467 1,039,326 767,397 511,090 68.37%
  QoQ % 35.74% 52.42% 109.26% -75.13% 35.44% 50.15% -
  Horiz. % 218.95% 161.30% 105.83% 50.57% 203.35% 150.15% 100.00%
PBT 256,801 185,492 113,598 51,091 214,036 151,414 92,352 97.37%
  QoQ % 38.44% 63.29% 122.34% -76.13% 41.36% 63.95% -
  Horiz. % 278.07% 200.85% 123.01% 55.32% 231.76% 163.95% 100.00%
Tax -55,361 -36,444 -24,907 -8,979 -47,111 -31,874 -20,444 93.93%
  QoQ % -51.91% -46.32% -177.39% 80.94% -47.80% -55.91% -
  Horiz. % 270.79% 178.26% 121.83% 43.92% 230.44% 155.91% 100.00%
NP 201,440 149,048 88,691 42,112 166,925 119,540 71,908 98.35%
  QoQ % 35.15% 68.05% 110.61% -74.77% 39.64% 66.24% -
  Horiz. % 280.14% 207.28% 123.34% 58.56% 232.14% 166.24% 100.00%
NP to SH 201,440 149,048 88,691 42,112 166,925 119,540 71,908 98.35%
  QoQ % 35.15% 68.05% 110.61% -74.77% 39.64% 66.24% -
  Horiz. % 280.14% 207.28% 123.34% 58.56% 232.14% 166.24% 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 917,582 675,325 452,174 216,355 872,401 647,857 439,182 63.21%
  QoQ % 35.87% 49.35% 109.00% -75.20% 34.66% 47.51% -
  Horiz. % 208.93% 153.77% 102.96% 49.26% 198.64% 147.51% 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 39,658 39,663 - 143,198 33,046 33,045 178.47%
  QoQ % 288.85% -0.01% 0.00% 0.00% 333.32% 0.00% -
  Horiz. % 466.65% 120.01% 120.02% 0.00% 433.33% 100.00% 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 % 10.22 % 6.37 % 3.23 % 12.16 % 9.83 % 6.16 % 60.42%
  QoQ % 22.70% 60.44% 97.21% -73.44% 23.70% 59.58% -
  Horiz. % 203.57% 165.91% 103.41% 52.44% 197.40% 159.58% 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 507.96 374.17 245.46 117.29 471.77 348.33 231.99 68.38%
  QoQ % 35.76% 52.44% 109.28% -75.14% 35.44% 50.15% -
  Horiz. % 218.96% 161.29% 105.81% 50.56% 203.36% 150.15% 100.00%
EPS 91.44 67.65 40.25 19.11 75.77 54.26 32.64 98.35%
  QoQ % 35.17% 68.07% 110.62% -74.78% 39.64% 66.24% -
  Horiz. % 280.15% 207.26% 123.31% 58.55% 232.14% 166.24% 100.00%
DPS 70.00 18.00 18.00 0.00 65.00 15.00 15.00 178.47%
  QoQ % 288.89% 0.00% 0.00% 0.00% 333.33% 0.00% -
  Horiz. % 466.67% 120.00% 120.00% 0.00% 433.33% 100.00% 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 280.89 206.93 135.77 64.88 260.89 192.63 128.29 68.37%
  QoQ % 35.74% 52.41% 109.26% -75.13% 35.44% 50.15% -
  Horiz. % 218.95% 161.30% 105.83% 50.57% 203.36% 150.15% 100.00%
EPS 50.56 37.41 22.26 10.57 41.90 30.01 18.05 98.34%
  QoQ % 35.15% 68.06% 110.60% -74.77% 39.62% 66.26% -
  Horiz. % 280.11% 207.26% 123.32% 58.56% 232.13% 166.26% 100.00%
DPS 38.71 9.95 9.96 0.00 35.94 8.30 8.30 178.36%
  QoQ % 289.05% -0.10% 0.00% 0.00% 333.01% 0.00% -
  Horiz. % 466.39% 119.88% 120.00% 0.00% 433.01% 100.00% 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 4.09 6.19 11.60 3.08 3.82 5.78 -29.32%
  QoQ % -16.14% -33.93% -46.64% 276.62% -19.37% -33.91% -
  Horiz. % 59.34% 70.76% 107.09% 200.69% 53.29% 66.09% 100.00%
P/EPS 19.07 22.62 37.76 71.17 19.19 24.51 41.12 -40.00%
  QoQ % -15.69% -40.10% -46.94% 270.87% -21.71% -40.39% -
  Horiz. % 46.38% 55.01% 91.83% 173.08% 46.67% 59.61% 100.00%
EY 5.24 4.42 2.65 1.41 5.21 4.08 2.43 66.68%
  QoQ % 18.55% 66.79% 87.94% -72.94% 27.70% 67.90% -
  Horiz. % 215.64% 181.89% 109.05% 58.02% 214.40% 167.90% 100.00%
DY 4.01 1.18 1.18 0.00 4.47 1.13 1.12 133.49%
  QoQ % 239.83% 0.00% 0.00% 0.00% 295.58% 0.89% -
  Horiz. % 358.04% 105.36% 105.36% 0.00% 399.11% 100.89% 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 4.13 6.37 11.54 3.12 3.88 5.91 -29.28%
  QoQ % -15.01% -35.16% -44.80% 269.87% -19.59% -34.35% -
  Horiz. % 59.39% 69.88% 107.78% 195.26% 52.79% 65.65% 100.00%
P/EPS 19.51 22.82 38.86 70.85 19.43 24.88 42.03 -39.96%
  QoQ % -14.50% -41.28% -45.15% 264.64% -21.91% -40.80% -
  Horiz. % 46.42% 54.29% 92.46% 168.57% 46.23% 59.20% 100.00%
EY 5.13 4.38 2.57 1.41 5.15 4.02 2.38 66.63%
  QoQ % 17.12% 70.43% 82.27% -72.62% 28.11% 68.91% -
  Horiz. % 215.55% 184.03% 107.98% 59.24% 216.39% 168.91% 100.00%
DY 3.92 1.17 1.15 0.00 4.42 1.11 1.09 134.19%
  QoQ % 235.04% 1.74% 0.00% 0.00% 298.20% 1.83% -
  Horiz. % 359.63% 107.34% 105.50% 0.00% 405.50% 101.83% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

386  336  467  1098 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.075-0.005 
 TRIVE 0.010.00 
 ARMADA 0.14+0.005 
 VELESTO 0.125+0.01 
 ALAM 0.050.00 
 KNM 0.12+0.005 
 HIBISCS 0.345+0.005 
 SANICHI 0.0450.00 
 JAKS 0.785+0.025 
 MINETEC 0.14+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers