Highlights

[LPI] QoQ 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 -     17.81%    YoY -     5.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 282,398 258,467 271,929 256,307 265,029 246,061 239,323 11.68%
  QoQ % 9.26% -4.95% 6.10% -3.29% 7.71% 2.82% -
  Horiz. % 118.00% 108.00% 113.62% 107.10% 110.74% 102.82% 100.00%
PBT 62,507 51,091 62,622 59,062 54,531 37,821 51,999 13.07%
  QoQ % 22.34% -18.41% 6.03% 8.31% 44.18% -27.27% -
  Horiz. % 120.21% 98.25% 120.43% 113.58% 104.87% 72.73% 100.00%
Tax -15,928 -8,979 -15,237 -11,430 -14,100 -6,344 -12,665 16.53%
  QoQ % -77.39% 41.07% -33.31% 18.94% -122.26% 49.91% -
  Horiz. % 125.76% 70.90% 120.31% 90.25% 111.33% 50.09% 100.00%
NP 46,579 42,112 47,385 47,632 40,431 31,477 39,334 11.94%
  QoQ % 10.61% -11.13% -0.52% 17.81% 28.45% -19.98% -
  Horiz. % 118.42% 107.06% 120.47% 121.10% 102.79% 80.02% 100.00%
NP to SH 46,579 42,112 47,385 47,632 40,431 31,477 39,334 11.94%
  QoQ % 10.61% -11.13% -0.52% 17.81% 28.45% -19.98% -
  Horiz. % 118.42% 107.06% 120.47% 121.10% 102.79% 80.02% 100.00%
Tax Rate 25.48 % 17.57 % 24.33 % 19.35 % 25.86 % 16.77 % 24.36 % 3.04%
  QoQ % 45.02% -27.78% 25.74% -25.17% 54.20% -31.16% -
  Horiz. % 104.60% 72.13% 99.88% 79.43% 106.16% 68.84% 100.00%
Total Cost 235,819 216,355 224,544 208,675 224,598 214,584 199,989 11.62%
  QoQ % 9.00% -3.65% 7.60% -7.09% 4.67% 7.30% -
  Horiz. % 117.92% 108.18% 112.28% 104.34% 112.31% 107.30% 100.00%
Net Worth 1,391,487 1,305,009 1,372,534 1,216,466 1,167,144 1,117,863 1,181,848 11.51%
  QoQ % 6.63% -4.92% 12.83% 4.23% 4.41% -5.41% -
  Horiz. % 117.74% 110.42% 116.13% 102.93% 98.76% 94.59% 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 39,660 - 110,146 - 33,049 - 110,179 -49.43%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.00% 0.00% 99.97% 0.00% 30.00% 0.00% 100.00%
Div Payout % 85.15 % - % 232.45 % - % 81.74 % - % 280.11 % -54.82%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.40% 0.00% 82.99% 0.00% 29.18% 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 1,391,487 1,305,009 1,372,534 1,216,466 1,167,144 1,117,863 1,181,848 11.51%
  QoQ % 6.63% -4.92% 12.83% 4.23% 4.41% -5.41% -
  Horiz. % 117.74% 110.42% 116.13% 102.93% 98.76% 94.59% 100.00%
NOSH 220,335 220,366 220,292 220,314 220,332 220,272 220,358 -0.01%
  QoQ % -0.01% 0.03% -0.01% -0.01% 0.03% -0.04% -
  Horiz. % 99.99% 100.00% 99.97% 99.98% 99.99% 99.96% 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 16.49 % 16.29 % 17.43 % 18.58 % 15.26 % 12.79 % 16.44 % 0.20%
  QoQ % 1.23% -6.54% -6.19% 21.76% 19.31% -22.20% -
  Horiz. % 100.30% 99.09% 106.02% 113.02% 92.82% 77.80% 100.00%
ROE 3.35 % 3.23 % 3.45 % 3.92 % 3.46 % 2.82 % 3.33 % 0.40%
  QoQ % 3.72% -6.38% -11.99% 13.29% 22.70% -15.32% -
  Horiz. % 100.60% 97.00% 103.60% 117.72% 103.90% 84.68% 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 128.17 117.29 123.44 116.34 120.29 111.71 108.61 11.68%
  QoQ % 9.28% -4.98% 6.10% -3.28% 7.68% 2.85% -
  Horiz. % 118.01% 107.99% 113.65% 107.12% 110.75% 102.85% 100.00%
EPS 21.14 19.11 21.51 21.62 18.35 14.29 17.85 11.95%
  QoQ % 10.62% -11.16% -0.51% 17.82% 28.41% -19.94% -
  Horiz. % 118.43% 107.06% 120.50% 121.12% 102.80% 80.06% 100.00%
DPS 18.00 0.00 50.00 0.00 15.00 0.00 50.00 -49.43%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.00% 0.00% 100.00% 0.00% 30.00% 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 70.89 64.88 68.26 64.34 66.53 61.76 60.07 11.69%
  QoQ % 9.26% -4.95% 6.09% -3.29% 7.72% 2.81% -
  Horiz. % 118.01% 108.01% 113.63% 107.11% 110.75% 102.81% 100.00%
EPS 11.69 10.57 11.89 11.96 10.15 7.90 9.87 11.95%
  QoQ % 10.60% -11.10% -0.59% 17.83% 28.48% -19.96% -
  Horiz. % 118.44% 107.09% 120.47% 121.18% 102.84% 80.04% 100.00%
DPS 9.96 0.00 27.65 0.00 8.30 0.00 27.66 -49.42%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.01% 0.00% 99.96% 0.00% 30.01% 0.00% 100.00%
NAPS 3.4928 3.2758 3.4453 3.0535 2.9297 2.8060 2.9666 11.51%
  QoQ % 6.62% -4.92% 12.83% 4.23% 4.41% -5.41% -
  Horiz. % 117.74% 110.42% 116.14% 102.93% 98.76% 94.59% 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 11.86 11.60 11.78 11.43 11.16 12.50 12.45 -3.19%
  QoQ % 2.24% -1.53% 3.06% 2.42% -10.72% 0.40% -
  Horiz. % 95.26% 93.17% 94.62% 91.81% 89.64% 100.40% 100.00%
P/EPS 71.90 71.17 67.60 61.52 73.13 97.69 75.74 -3.41%
  QoQ % 1.03% 5.28% 9.88% -15.88% -25.14% 28.98% -
  Horiz. % 94.93% 93.97% 89.25% 81.23% 96.55% 128.98% 100.00%
EY 1.39 1.41 1.48 1.63 1.37 1.02 1.32 3.51%
  QoQ % -1.42% -4.73% -9.20% 18.98% 34.31% -22.73% -
  Horiz. % 105.30% 106.82% 112.12% 123.48% 103.79% 77.27% 100.00%
DY 1.18 0.00 3.44 0.00 1.12 0.00 3.70 -53.35%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.89% 0.00% 92.97% 0.00% 30.27% 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 12.20 11.54 11.92 11.60 11.41 12.51 12.74 -2.85%
  QoQ % 5.72% -3.19% 2.76% 1.67% -8.79% -1.81% -
  Horiz. % 95.76% 90.58% 93.56% 91.05% 89.56% 98.19% 100.00%
P/EPS 73.98 70.85 68.43 62.44 74.77 97.83 77.54 -3.09%
  QoQ % 4.42% 3.54% 9.59% -16.49% -23.57% 26.17% -
  Horiz. % 95.41% 91.37% 88.25% 80.53% 96.43% 126.17% 100.00%
EY 1.35 1.41 1.46 1.60 1.34 1.02 1.29 3.08%
  QoQ % -4.26% -3.42% -8.75% 19.40% 31.37% -20.93% -
  Horiz. % 104.65% 109.30% 113.18% 124.03% 103.88% 79.07% 100.00%
DY 1.15 0.00 3.40 0.00 1.09 0.00 3.61 -53.39%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.86% 0.00% 94.18% 0.00% 30.19% 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.
 


 

350  355  471  1093 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB-WB 0.01-0.005 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers