Highlights

[LPI] QoQ Quarter Result on 2012-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -0.52%    YoY -     20.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 283,508 282,398 258,467 271,929 256,307 265,029 246,061 9.89%
  QoQ % 0.39% 9.26% -4.95% 6.10% -3.29% 7.71% -
  Horiz. % 115.22% 114.77% 105.04% 110.51% 104.16% 107.71% 100.00%
PBT 71,894 62,507 51,091 62,622 59,062 54,531 37,821 53.39%
  QoQ % 15.02% 22.34% -18.41% 6.03% 8.31% 44.18% -
  Horiz. % 190.09% 165.27% 135.09% 165.57% 156.16% 144.18% 100.00%
Tax -11,537 -15,928 -8,979 -15,237 -11,430 -14,100 -6,344 48.93%
  QoQ % 27.57% -77.39% 41.07% -33.31% 18.94% -122.26% -
  Horiz. % 181.86% 251.07% 141.54% 240.18% 180.17% 222.26% 100.00%
NP 60,357 46,579 42,112 47,385 47,632 40,431 31,477 54.28%
  QoQ % 29.58% 10.61% -11.13% -0.52% 17.81% 28.45% -
  Horiz. % 191.75% 147.98% 133.79% 150.54% 151.32% 128.45% 100.00%
NP to SH 60,357 46,579 42,112 47,385 47,632 40,431 31,477 54.28%
  QoQ % 29.58% 10.61% -11.13% -0.52% 17.81% 28.45% -
  Horiz. % 191.75% 147.98% 133.79% 150.54% 151.32% 128.45% 100.00%
Tax Rate 16.05 % 25.48 % 17.57 % 24.33 % 19.35 % 25.86 % 16.77 % -2.88%
  QoQ % -37.01% 45.02% -27.78% 25.74% -25.17% 54.20% -
  Horiz. % 95.71% 151.94% 104.77% 145.08% 115.38% 154.20% 100.00%
Total Cost 223,151 235,819 216,355 224,544 208,675 224,598 214,584 2.64%
  QoQ % -5.37% 9.00% -3.65% 7.60% -7.09% 4.67% -
  Horiz. % 103.99% 109.90% 100.83% 104.64% 97.25% 104.67% 100.00%
Net Worth 1,457,533 1,391,487 1,305,009 1,372,534 1,216,466 1,167,144 1,117,863 19.33%
  QoQ % 4.75% 6.63% -4.92% 12.83% 4.23% 4.41% -
  Horiz. % 130.39% 124.48% 116.74% 122.78% 108.82% 104.41% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 39,660 - 110,146 - 33,049 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.00% 0.00% 333.27% 0.00% 100.00% -
Div Payout % - % 85.15 % - % 232.45 % - % 81.74 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.17% 0.00% 284.38% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,457,533 1,391,487 1,305,009 1,372,534 1,216,466 1,167,144 1,117,863 19.33%
  QoQ % 4.75% 6.63% -4.92% 12.83% 4.23% 4.41% -
  Horiz. % 130.39% 124.48% 116.74% 122.78% 108.82% 104.41% 100.00%
NOSH 220,281 220,335 220,366 220,292 220,314 220,332 220,272 0.00%
  QoQ % -0.02% -0.01% 0.03% -0.01% -0.01% 0.03% -
  Horiz. % 100.00% 100.03% 100.04% 100.01% 100.02% 100.03% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 21.29 % 16.49 % 16.29 % 17.43 % 18.58 % 15.26 % 12.79 % 40.41%
  QoQ % 29.11% 1.23% -6.54% -6.19% 21.76% 19.31% -
  Horiz. % 166.46% 128.93% 127.37% 136.28% 145.27% 119.31% 100.00%
ROE 4.14 % 3.35 % 3.23 % 3.45 % 3.92 % 3.46 % 2.82 % 29.14%
  QoQ % 23.58% 3.72% -6.38% -11.99% 13.29% 22.70% -
  Horiz. % 146.81% 118.79% 114.54% 122.34% 139.01% 122.70% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 128.70 128.17 117.29 123.44 116.34 120.29 111.71 9.89%
  QoQ % 0.41% 9.28% -4.98% 6.10% -3.28% 7.68% -
  Horiz. % 115.21% 114.73% 105.00% 110.50% 104.14% 107.68% 100.00%
EPS 27.40 21.14 19.11 21.51 21.62 18.35 14.29 54.28%
  QoQ % 29.61% 10.62% -11.16% -0.51% 17.82% 28.41% -
  Horiz. % 191.74% 147.94% 133.73% 150.52% 151.29% 128.41% 100.00%
DPS 0.00 18.00 0.00 50.00 0.00 15.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.00% 0.00% 333.33% 0.00% 100.00% -
NAPS 6.6167 6.3153 5.9220 6.2305 5.5215 5.2972 5.0749 19.33%
  QoQ % 4.77% 6.64% -4.95% 12.84% 4.23% 4.38% -
  Horiz. % 130.38% 124.44% 116.69% 122.77% 108.80% 104.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 71.16 70.89 64.88 68.26 64.34 66.53 61.76 9.90%
  QoQ % 0.38% 9.26% -4.95% 6.09% -3.29% 7.72% -
  Horiz. % 115.22% 114.78% 105.05% 110.52% 104.18% 107.72% 100.00%
EPS 15.15 11.69 10.57 11.89 11.96 10.15 7.90 54.29%
  QoQ % 29.60% 10.60% -11.10% -0.59% 17.83% 28.48% -
  Horiz. % 191.77% 147.97% 133.80% 150.51% 151.39% 128.48% 100.00%
DPS 0.00 9.96 0.00 27.65 0.00 8.30 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.00% 0.00% 333.13% 0.00% 100.00% -
NAPS 3.6586 3.4928 3.2758 3.4453 3.0535 2.9297 2.8060 19.33%
  QoQ % 4.75% 6.62% -4.92% 12.83% 4.23% 4.41% -
  Horiz. % 130.38% 124.48% 116.74% 122.78% 108.82% 104.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 15.3000 15.2000 13.6000 14.5400 13.3000 13.4200 13.9600 -
P/RPS 11.89 11.86 11.60 11.78 11.43 11.16 12.50 -3.28%
  QoQ % 0.25% 2.24% -1.53% 3.06% 2.42% -10.72% -
  Horiz. % 95.12% 94.88% 92.80% 94.24% 91.44% 89.28% 100.00%
P/EPS 55.84 71.90 71.17 67.60 61.52 73.13 97.69 -31.10%
  QoQ % -22.34% 1.03% 5.28% 9.88% -15.88% -25.14% -
  Horiz. % 57.16% 73.60% 72.85% 69.20% 62.97% 74.86% 100.00%
EY 1.79 1.39 1.41 1.48 1.63 1.37 1.02 45.44%
  QoQ % 28.78% -1.42% -4.73% -9.20% 18.98% 34.31% -
  Horiz. % 175.49% 136.27% 138.24% 145.10% 159.80% 134.31% 100.00%
DY 0.00 1.18 0.00 3.44 0.00 1.12 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.36% 0.00% 307.14% 0.00% 100.00% -
P/NAPS 2.31 2.41 2.30 2.33 2.41 2.53 2.75 -10.96%
  QoQ % -4.15% 4.78% -1.29% -3.32% -4.74% -8.00% -
  Horiz. % 84.00% 87.64% 83.64% 84.73% 87.64% 92.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 08/10/13 08/07/13 08/04/13 08/01/13 09/10/12 09/07/12 09/04/12 -
Price 15.4400 15.6400 13.5400 14.7200 13.5000 13.7200 13.9800 -
P/RPS 12.00 12.20 11.54 11.92 11.60 11.41 12.51 -2.73%
  QoQ % -1.64% 5.72% -3.19% 2.76% 1.67% -8.79% -
  Horiz. % 95.92% 97.52% 92.25% 95.28% 92.73% 91.21% 100.00%
P/EPS 56.35 73.98 70.85 68.43 62.44 74.77 97.83 -30.75%
  QoQ % -23.83% 4.42% 3.54% 9.59% -16.49% -23.57% -
  Horiz. % 57.60% 75.62% 72.42% 69.95% 63.83% 76.43% 100.00%
EY 1.77 1.35 1.41 1.46 1.60 1.34 1.02 44.36%
  QoQ % 31.11% -4.26% -3.42% -8.75% 19.40% 31.37% -
  Horiz. % 173.53% 132.35% 138.24% 143.14% 156.86% 131.37% 100.00%
DY 0.00 1.15 0.00 3.40 0.00 1.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.50% 0.00% 311.93% 0.00% 100.00% -
P/NAPS 2.33 2.48 2.29 2.36 2.44 2.59 2.75 -10.45%
  QoQ % -6.05% 8.30% -2.97% -3.28% -5.79% -5.82% -
  Horiz. % 84.73% 90.18% 83.27% 85.82% 88.73% 94.18% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

113  811  448  999 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.17+0.045 
 KANGER 0.255-0.055 
 PASUKGB 0.09-0.035 
 VSOLAR 0.04-0.005 
 XOX 0.18-0.005 
 IRIS 0.255-0.065 
 BINTAI 0.685-0.09 
 PHB 0.0250.00 
 IKHMAS 0.175-0.01 
 FINTEC 0.10-0.01 

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!
PARTNERS & BROKERS