Highlights

[LPI] QoQ Quarter Result on 2013-09-30 [#3]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     29.58%    YoY -     26.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 291,491 277,798 294,649 283,508 282,398 258,467 271,929 4.75%
  QoQ % 4.93% -5.72% 3.93% 0.39% 9.26% -4.95% -
  Horiz. % 107.19% 102.16% 108.36% 104.26% 103.85% 95.05% 100.00%
PBT 68,551 62,674 71,309 71,894 62,507 51,091 62,622 6.23%
  QoQ % 9.38% -12.11% -0.81% 15.02% 22.34% -18.41% -
  Horiz. % 109.47% 100.08% 113.87% 114.81% 99.82% 81.59% 100.00%
Tax -17,370 -12,093 -18,917 -11,537 -15,928 -8,979 -15,237 9.15%
  QoQ % -43.64% 36.07% -63.97% 27.57% -77.39% 41.07% -
  Horiz. % 114.00% 79.37% 124.15% 75.72% 104.54% 58.93% 100.00%
NP 51,181 50,581 52,392 60,357 46,579 42,112 47,385 5.29%
  QoQ % 1.19% -3.46% -13.20% 29.58% 10.61% -11.13% -
  Horiz. % 108.01% 106.74% 110.57% 127.38% 98.30% 88.87% 100.00%
NP to SH 51,181 50,581 52,392 60,357 46,579 42,112 47,385 5.29%
  QoQ % 1.19% -3.46% -13.20% 29.58% 10.61% -11.13% -
  Horiz. % 108.01% 106.74% 110.57% 127.38% 98.30% 88.87% 100.00%
Tax Rate 25.34 % 19.30 % 26.53 % 16.05 % 25.48 % 17.57 % 24.33 % 2.76%
  QoQ % 31.30% -27.25% 65.30% -37.01% 45.02% -27.78% -
  Horiz. % 104.15% 79.33% 109.04% 65.97% 104.73% 72.22% 100.00%
Total Cost 240,310 227,217 242,257 223,151 235,819 216,355 224,544 4.64%
  QoQ % 5.76% -6.21% 8.56% -5.37% 9.00% -3.65% -
  Horiz. % 107.02% 101.19% 107.89% 99.38% 105.02% 96.35% 100.00%
Net Worth 1,600,689 1,525,889 1,605,939 1,457,533 1,391,487 1,305,009 1,372,534 10.83%
  QoQ % 4.90% -4.98% 10.18% 4.75% 6.63% -4.92% -
  Horiz. % 116.62% 111.17% 117.01% 106.19% 101.38% 95.08% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 44,064 - 114,518 - 39,660 - 110,146 -45.80%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.01% 0.00% 103.97% 0.00% 36.01% 0.00% 100.00%
Div Payout % 86.10 % - % 218.58 % - % 85.15 % - % 232.45 % -48.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.04% 0.00% 94.03% 0.00% 36.63% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,600,689 1,525,889 1,605,939 1,457,533 1,391,487 1,305,009 1,372,534 10.83%
  QoQ % 4.90% -4.98% 10.18% 4.75% 6.63% -4.92% -
  Horiz. % 116.62% 111.17% 117.01% 106.19% 101.38% 95.08% 100.00%
NOSH 220,322 220,300 220,226 220,281 220,335 220,366 220,292 0.01%
  QoQ % 0.01% 0.03% -0.02% -0.02% -0.01% 0.03% -
  Horiz. % 100.01% 100.00% 99.97% 99.99% 100.02% 100.03% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.56 % 18.21 % 17.78 % 21.29 % 16.49 % 16.29 % 17.43 % 0.50%
  QoQ % -3.57% 2.42% -16.49% 29.11% 1.23% -6.54% -
  Horiz. % 100.75% 104.48% 102.01% 122.15% 94.61% 93.46% 100.00%
ROE 3.20 % 3.31 % 3.26 % 4.14 % 3.35 % 3.23 % 3.45 % -4.90%
  QoQ % -3.32% 1.53% -21.26% 23.58% 3.72% -6.38% -
  Horiz. % 92.75% 95.94% 94.49% 120.00% 97.10% 93.62% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 132.30 126.10 133.79 128.70 128.17 117.29 123.44 4.74%
  QoQ % 4.92% -5.75% 3.95% 0.41% 9.28% -4.98% -
  Horiz. % 107.18% 102.15% 108.38% 104.26% 103.83% 95.02% 100.00%
EPS 23.23 22.96 23.79 27.40 21.14 19.11 21.51 5.28%
  QoQ % 1.18% -3.49% -13.18% 29.61% 10.62% -11.16% -
  Horiz. % 108.00% 106.74% 110.60% 127.38% 98.28% 88.84% 100.00%
DPS 20.00 0.00 52.00 0.00 18.00 0.00 50.00 -45.80%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 0.00% 104.00% 0.00% 36.00% 0.00% 100.00%
NAPS 7.2652 6.9264 7.2922 6.6167 6.3153 5.9220 6.2305 10.82%
  QoQ % 4.89% -5.02% 10.21% 4.77% 6.64% -4.95% -
  Horiz. % 116.61% 111.17% 117.04% 106.20% 101.36% 95.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 73.17 69.73 73.96 71.16 70.89 64.88 68.26 4.75%
  QoQ % 4.93% -5.72% 3.93% 0.38% 9.26% -4.95% -
  Horiz. % 107.19% 102.15% 108.35% 104.25% 103.85% 95.05% 100.00%
EPS 12.85 12.70 13.15 15.15 11.69 10.57 11.89 5.33%
  QoQ % 1.18% -3.42% -13.20% 29.60% 10.60% -11.10% -
  Horiz. % 108.07% 106.81% 110.60% 127.42% 98.32% 88.90% 100.00%
DPS 11.06 0.00 28.75 0.00 9.96 0.00 27.65 -45.80%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 0.00% 103.98% 0.00% 36.02% 0.00% 100.00%
NAPS 4.0180 3.8302 4.0311 3.6586 3.4928 3.2758 3.4453 10.83%
  QoQ % 4.90% -4.98% 10.18% 4.75% 6.62% -4.92% -
  Horiz. % 116.62% 111.17% 117.00% 106.19% 101.38% 95.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 16.9000 16.6000 17.4400 15.3000 15.2000 13.6000 14.5400 -
P/RPS 12.77 13.16 13.04 11.89 11.86 11.60 11.78 5.54%
  QoQ % -2.96% 0.92% 9.67% 0.25% 2.24% -1.53% -
  Horiz. % 108.40% 111.71% 110.70% 100.93% 100.68% 98.47% 100.00%
P/EPS 72.75 72.30 73.31 55.84 71.90 71.17 67.60 5.03%
  QoQ % 0.62% -1.38% 31.29% -22.34% 1.03% 5.28% -
  Horiz. % 107.62% 106.95% 108.45% 82.60% 106.36% 105.28% 100.00%
EY 1.37 1.38 1.36 1.79 1.39 1.41 1.48 -5.03%
  QoQ % -0.72% 1.47% -24.02% 28.78% -1.42% -4.73% -
  Horiz. % 92.57% 93.24% 91.89% 120.95% 93.92% 95.27% 100.00%
DY 1.18 0.00 2.98 0.00 1.18 0.00 3.44 -51.09%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.30% 0.00% 86.63% 0.00% 34.30% 0.00% 100.00%
P/NAPS 2.33 2.40 2.39 2.31 2.41 2.30 2.33 -
  QoQ % -2.92% 0.42% 3.46% -4.15% 4.78% -1.29% -
  Horiz. % 100.00% 103.00% 102.58% 99.14% 103.43% 98.71% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/07/14 08/04/14 08/01/14 08/10/13 08/07/13 08/04/13 08/01/13 -
Price 17.5800 16.6000 17.8400 15.4400 15.6400 13.5400 14.7200 -
P/RPS 13.29 13.16 13.33 12.00 12.20 11.54 11.92 7.54%
  QoQ % 0.99% -1.28% 11.08% -1.64% 5.72% -3.19% -
  Horiz. % 111.49% 110.40% 111.83% 100.67% 102.35% 96.81% 100.00%
P/EPS 75.68 72.30 74.99 56.35 73.98 70.85 68.43 6.96%
  QoQ % 4.67% -3.59% 33.08% -23.83% 4.42% 3.54% -
  Horiz. % 110.59% 105.66% 109.59% 82.35% 108.11% 103.54% 100.00%
EY 1.32 1.38 1.33 1.77 1.35 1.41 1.46 -6.52%
  QoQ % -4.35% 3.76% -24.86% 31.11% -4.26% -3.42% -
  Horiz. % 90.41% 94.52% 91.10% 121.23% 92.47% 96.58% 100.00%
DY 1.14 0.00 2.91 0.00 1.15 0.00 3.40 -51.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.53% 0.00% 85.59% 0.00% 33.82% 0.00% 100.00%
P/NAPS 2.42 2.40 2.45 2.33 2.48 2.29 2.36 1.69%
  QoQ % 0.83% -2.04% 5.15% -6.05% 8.30% -2.97% -
  Horiz. % 102.54% 101.69% 103.81% 98.73% 105.08% 97.03% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers