Highlights

[LPI] QoQ 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 -     28.45%    YoY -     28.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 258,467 271,929 256,307 265,029 246,061 239,323 236,281 6.16%
  QoQ % -4.95% 6.10% -3.29% 7.71% 2.82% 1.29% -
  Horiz. % 109.39% 115.09% 108.48% 112.17% 104.14% 101.29% 100.00%
PBT 51,091 62,622 59,062 54,531 37,821 51,999 55,948 -5.87%
  QoQ % -18.41% 6.03% 8.31% 44.18% -27.27% -7.06% -
  Horiz. % 91.32% 111.93% 105.57% 97.47% 67.60% 92.94% 100.00%
Tax -8,979 -15,237 -11,430 -14,100 -6,344 -12,665 -10,832 -11.75%
  QoQ % 41.07% -33.31% 18.94% -122.26% 49.91% -16.92% -
  Horiz. % 82.89% 140.67% 105.52% 130.17% 58.57% 116.92% 100.00%
NP 42,112 47,385 47,632 40,431 31,477 39,334 45,116 -4.49%
  QoQ % -11.13% -0.52% 17.81% 28.45% -19.98% -12.82% -
  Horiz. % 93.34% 105.03% 105.58% 89.62% 69.77% 87.18% 100.00%
NP to SH 42,112 47,385 47,632 40,431 31,477 39,334 45,116 -4.49%
  QoQ % -11.13% -0.52% 17.81% 28.45% -19.98% -12.82% -
  Horiz. % 93.34% 105.03% 105.58% 89.62% 69.77% 87.18% 100.00%
Tax Rate 17.57 % 24.33 % 19.35 % 25.86 % 16.77 % 24.36 % 19.36 % -6.26%
  QoQ % -27.78% 25.74% -25.17% 54.20% -31.16% 25.83% -
  Horiz. % 90.75% 125.67% 99.95% 133.57% 86.62% 125.83% 100.00%
Total Cost 216,355 224,544 208,675 224,598 214,584 199,989 191,165 8.59%
  QoQ % -3.65% 7.60% -7.09% 4.67% 7.30% 4.62% -
  Horiz. % 113.18% 117.46% 109.16% 117.49% 112.25% 104.62% 100.00%
Net Worth 1,305,009 1,372,534 1,216,466 1,167,144 1,117,863 1,181,848 1,074,919 13.79%
  QoQ % -4.92% 12.83% 4.23% 4.41% -5.41% 9.95% -
  Horiz. % 121.41% 127.69% 113.17% 108.58% 104.00% 109.95% 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 - 110,146 - 33,049 - 110,179 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.97% 0.00% 30.00% 0.00% 100.00% -
Div Payout % - % 232.45 % - % 81.74 % - % 280.11 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 82.99% 0.00% 29.18% 0.00% 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 1,372,534 1,216,466 1,167,144 1,117,863 1,181,848 1,074,919 13.79%
  QoQ % -4.92% 12.83% 4.23% 4.41% -5.41% 9.95% -
  Horiz. % 121.41% 127.69% 113.17% 108.58% 104.00% 109.95% 100.00%
NOSH 220,366 220,292 220,314 220,332 220,272 220,358 220,292 0.02%
  QoQ % 0.03% -0.01% -0.01% 0.03% -0.04% 0.03% -
  Horiz. % 100.03% 100.00% 100.01% 100.02% 99.99% 100.03% 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 % 17.43 % 18.58 % 15.26 % 12.79 % 16.44 % 19.09 % -10.03%
  QoQ % -6.54% -6.19% 21.76% 19.31% -22.20% -13.88% -
  Horiz. % 85.33% 91.30% 97.33% 79.94% 67.00% 86.12% 100.00%
ROE 3.23 % 3.45 % 3.92 % 3.46 % 2.82 % 3.33 % 4.20 % -16.05%
  QoQ % -6.38% -11.99% 13.29% 22.70% -15.32% -20.71% -
  Horiz. % 76.90% 82.14% 93.33% 82.38% 67.14% 79.29% 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 117.29 123.44 116.34 120.29 111.71 108.61 107.26 6.13%
  QoQ % -4.98% 6.10% -3.28% 7.68% 2.85% 1.26% -
  Horiz. % 109.35% 115.08% 108.47% 112.15% 104.15% 101.26% 100.00%
EPS 19.11 21.51 21.62 18.35 14.29 17.85 20.48 -4.51%
  QoQ % -11.16% -0.51% 17.82% 28.41% -19.94% -12.84% -
  Horiz. % 93.31% 105.03% 105.57% 89.60% 69.78% 87.16% 100.00%
DPS 0.00 50.00 0.00 15.00 0.00 50.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 30.00% 0.00% 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 68.26 64.34 66.53 61.76 60.07 59.31 6.16%
  QoQ % -4.95% 6.09% -3.29% 7.72% 2.81% 1.28% -
  Horiz. % 109.39% 115.09% 108.48% 112.17% 104.13% 101.28% 100.00%
EPS 10.57 11.89 11.96 10.15 7.90 9.87 11.32 -4.46%
  QoQ % -11.10% -0.59% 17.83% 28.48% -19.96% -12.81% -
  Horiz. % 93.37% 105.04% 105.65% 89.66% 69.79% 87.19% 100.00%
DPS 0.00 27.65 0.00 8.30 0.00 27.66 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.96% 0.00% 30.01% 0.00% 100.00% -
NAPS 3.2758 3.4453 3.0535 2.9297 2.8060 2.9666 2.6982 13.79%
  QoQ % -4.92% 12.83% 4.23% 4.41% -5.41% 9.95% -
  Horiz. % 121.41% 127.69% 113.17% 108.58% 104.00% 109.95% 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 11.78 11.43 11.16 12.50 12.45 11.06 3.23%
  QoQ % -1.53% 3.06% 2.42% -10.72% 0.40% 12.57% -
  Horiz. % 104.88% 106.51% 103.35% 100.90% 113.02% 112.57% 100.00%
P/EPS 71.17 67.60 61.52 73.13 97.69 75.74 57.91 14.72%
  QoQ % 5.28% 9.88% -15.88% -25.14% 28.98% 30.79% -
  Horiz. % 122.90% 116.73% 106.23% 126.28% 168.69% 130.79% 100.00%
EY 1.41 1.48 1.63 1.37 1.02 1.32 1.73 -12.74%
  QoQ % -4.73% -9.20% 18.98% 34.31% -22.73% -23.70% -
  Horiz. % 81.50% 85.55% 94.22% 79.19% 58.96% 76.30% 100.00%
DY 0.00 3.44 0.00 1.12 0.00 3.70 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 92.97% 0.00% 30.27% 0.00% 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 11.92 11.60 11.41 12.51 12.74 10.98 3.37%
  QoQ % -3.19% 2.76% 1.67% -8.79% -1.81% 16.03% -
  Horiz. % 105.10% 108.56% 105.65% 103.92% 113.93% 116.03% 100.00%
P/EPS 70.85 68.43 62.44 74.77 97.83 77.54 57.52 14.89%
  QoQ % 3.54% 9.59% -16.49% -23.57% 26.17% 34.81% -
  Horiz. % 123.17% 118.97% 108.55% 129.99% 170.08% 134.81% 100.00%
EY 1.41 1.46 1.60 1.34 1.02 1.29 1.74 -13.07%
  QoQ % -3.42% -8.75% 19.40% 31.37% -20.93% -25.86% -
  Horiz. % 81.03% 83.91% 91.95% 77.01% 58.62% 74.14% 100.00%
DY 0.00 3.40 0.00 1.09 0.00 3.61 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.18% 0.00% 30.19% 0.00% 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.
 


 

150  148  431  1536 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 WCEHB 0.33+0.025 
 HSI-C7K 0.25-0.005 
 HSI-H8F 0.235-0.01 
 SLVEST 0.885+0.02 
 PERDANA-PR 0.015-0.005 
 FPGROUP 0.6850.00 
 HSI-C7F 0.07-0.005 
 DGB 0.1450.00 
 MEDIAC 0.22+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers