Highlights

[LPI] QoQ Quarter Result on 2012-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 09-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -19.98%    YoY -     -18.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 271,929 256,307 265,029 246,061 239,323 236,281 213,797 17.31%
  QoQ % 6.10% -3.29% 7.71% 2.82% 1.29% 10.52% -
  Horiz. % 127.19% 119.88% 123.96% 115.09% 111.94% 110.52% 100.00%
PBT 62,622 59,062 54,531 37,821 51,999 55,948 41,971 30.41%
  QoQ % 6.03% 8.31% 44.18% -27.27% -7.06% 33.30% -
  Horiz. % 149.20% 140.72% 129.93% 90.11% 123.89% 133.30% 100.00%
Tax -15,237 -11,430 -14,100 -6,344 -12,665 -10,832 -10,553 27.60%
  QoQ % -33.31% 18.94% -122.26% 49.91% -16.92% -2.64% -
  Horiz. % 144.39% 108.31% 133.61% 60.12% 120.01% 102.64% 100.00%
NP 47,385 47,632 40,431 31,477 39,334 45,116 31,418 31.35%
  QoQ % -0.52% 17.81% 28.45% -19.98% -12.82% 43.60% -
  Horiz. % 150.82% 151.61% 128.69% 100.19% 125.20% 143.60% 100.00%
NP to SH 47,385 47,632 40,431 31,477 39,334 45,116 31,418 31.35%
  QoQ % -0.52% 17.81% 28.45% -19.98% -12.82% 43.60% -
  Horiz. % 150.82% 151.61% 128.69% 100.19% 125.20% 143.60% 100.00%
Tax Rate 24.33 % 19.35 % 25.86 % 16.77 % 24.36 % 19.36 % 25.14 % -2.15%
  QoQ % 25.74% -25.17% 54.20% -31.16% 25.83% -22.99% -
  Horiz. % 96.78% 76.97% 102.86% 66.71% 96.90% 77.01% 100.00%
Total Cost 224,544 208,675 224,598 214,584 199,989 191,165 182,379 14.80%
  QoQ % 7.60% -7.09% 4.67% 7.30% 4.62% 4.82% -
  Horiz. % 123.12% 114.42% 123.15% 117.66% 109.66% 104.82% 100.00%
Net Worth 1,372,534 1,216,466 1,167,144 1,117,863 1,181,848 1,074,919 1,147,968 12.59%
  QoQ % 12.83% 4.23% 4.41% -5.41% 9.95% -6.36% -
  Horiz. % 119.56% 105.97% 101.67% 97.38% 102.95% 93.64% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 110,146 - 33,049 - 110,179 - 55,080 58.39%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.97% 0.00% 60.00% 0.00% 200.03% 0.00% 100.00%
Div Payout % 232.45 % - % 81.74 % - % 280.11 % - % 175.32 % 20.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.59% 0.00% 46.62% 0.00% 159.77% 0.00% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,372,534 1,216,466 1,167,144 1,117,863 1,181,848 1,074,919 1,147,968 12.59%
  QoQ % 12.83% 4.23% 4.41% -5.41% 9.95% -6.36% -
  Horiz. % 119.56% 105.97% 101.67% 97.38% 102.95% 93.64% 100.00%
NOSH 220,292 220,314 220,332 220,272 220,358 220,292 220,322 -0.01%
  QoQ % -0.01% -0.01% 0.03% -0.04% 0.03% -0.01% -
  Horiz. % 99.99% 100.00% 100.00% 99.98% 100.02% 99.99% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.43 % 18.58 % 15.26 % 12.79 % 16.44 % 19.09 % 14.70 % 11.97%
  QoQ % -6.19% 21.76% 19.31% -22.20% -13.88% 29.86% -
  Horiz. % 118.57% 126.39% 103.81% 87.01% 111.84% 129.86% 100.00%
ROE 3.45 % 3.92 % 3.46 % 2.82 % 3.33 % 4.20 % 2.74 % 16.52%
  QoQ % -11.99% 13.29% 22.70% -15.32% -20.71% 53.28% -
  Horiz. % 125.91% 143.07% 126.28% 102.92% 121.53% 153.28% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 123.44 116.34 120.29 111.71 108.61 107.26 97.04 17.31%
  QoQ % 6.10% -3.28% 7.68% 2.85% 1.26% 10.53% -
  Horiz. % 127.21% 119.89% 123.96% 115.12% 111.92% 110.53% 100.00%
EPS 21.51 21.62 18.35 14.29 17.85 20.48 14.26 31.36%
  QoQ % -0.51% 17.82% 28.41% -19.94% -12.84% 43.62% -
  Horiz. % 150.84% 151.61% 128.68% 100.21% 125.18% 143.62% 100.00%
DPS 50.00 0.00 15.00 0.00 50.00 0.00 25.00 58.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 60.00% 0.00% 200.00% 0.00% 100.00%
NAPS 6.2305 5.5215 5.2972 5.0749 5.3633 4.8795 5.2104 12.60%
  QoQ % 12.84% 4.23% 4.38% -5.38% 9.91% -6.35% -
  Horiz. % 119.58% 105.97% 101.67% 97.40% 102.93% 93.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,418
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 68.25 64.33 66.52 61.76 60.07 59.30 53.66 17.31%
  QoQ % 6.09% -3.29% 7.71% 2.81% 1.30% 10.51% -
  Horiz. % 127.19% 119.88% 123.97% 115.10% 111.95% 110.51% 100.00%
EPS 11.89 11.96 10.15 7.90 9.87 11.32 7.89 31.28%
  QoQ % -0.59% 17.83% 28.48% -19.96% -12.81% 43.47% -
  Horiz. % 150.70% 151.58% 128.64% 100.13% 125.10% 143.47% 100.00%
DPS 27.65 0.00 8.30 0.00 27.65 0.00 13.82 58.45%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.07% 0.00% 60.06% 0.00% 200.07% 0.00% 100.00%
NAPS 3.4450 3.0532 2.9294 2.8057 2.9663 2.6980 2.8813 12.59%
  QoQ % 12.83% 4.23% 4.41% -5.41% 9.94% -6.36% -
  Horiz. % 119.56% 105.97% 101.67% 97.38% 102.95% 93.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 14.5400 13.3000 13.4200 13.9600 13.5200 11.8600 13.7800 -
P/RPS 11.78 11.43 11.16 12.50 12.45 11.06 14.20 -11.66%
  QoQ % 3.06% 2.42% -10.72% 0.40% 12.57% -22.11% -
  Horiz. % 82.96% 80.49% 78.59% 88.03% 87.68% 77.89% 100.00%
P/EPS 67.60 61.52 73.13 97.69 75.74 57.91 96.63 -21.11%
  QoQ % 9.88% -15.88% -25.14% 28.98% 30.79% -40.07% -
  Horiz. % 69.96% 63.67% 75.68% 101.10% 78.38% 59.93% 100.00%
EY 1.48 1.63 1.37 1.02 1.32 1.73 1.03 27.20%
  QoQ % -9.20% 18.98% 34.31% -22.73% -23.70% 67.96% -
  Horiz. % 143.69% 158.25% 133.01% 99.03% 128.16% 167.96% 100.00%
DY 3.44 0.00 1.12 0.00 3.70 0.00 1.81 53.14%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 190.06% 0.00% 61.88% 0.00% 204.42% 0.00% 100.00%
P/NAPS 2.33 2.41 2.53 2.75 2.52 2.43 2.64 -7.96%
  QoQ % -3.32% -4.74% -8.00% 9.13% 3.70% -7.95% -
  Horiz. % 88.26% 91.29% 95.83% 104.17% 95.45% 92.05% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 08/01/13 09/10/12 09/07/12 09/04/12 09/01/12 06/10/11 07/07/11 -
Price 14.7200 13.5000 13.7200 13.9800 13.8400 11.7800 13.8000 -
P/RPS 11.92 11.60 11.41 12.51 12.74 10.98 14.22 -11.05%
  QoQ % 2.76% 1.67% -8.79% -1.81% 16.03% -22.78% -
  Horiz. % 83.83% 81.58% 80.24% 87.97% 89.59% 77.22% 100.00%
P/EPS 68.43 62.44 74.77 97.83 77.54 57.52 96.77 -20.54%
  QoQ % 9.59% -16.49% -23.57% 26.17% 34.81% -40.56% -
  Horiz. % 70.71% 64.52% 77.27% 101.10% 80.13% 59.44% 100.00%
EY 1.46 1.60 1.34 1.02 1.29 1.74 1.03 26.05%
  QoQ % -8.75% 19.40% 31.37% -20.93% -25.86% 68.93% -
  Horiz. % 141.75% 155.34% 130.10% 99.03% 125.24% 168.93% 100.00%
DY 3.40 0.00 1.09 0.00 3.61 0.00 1.81 51.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 187.85% 0.00% 60.22% 0.00% 199.45% 0.00% 100.00%
P/NAPS 2.36 2.44 2.59 2.75 2.58 2.41 2.65 -7.40%
  QoQ % -3.28% -5.79% -5.82% 6.59% 7.05% -9.06% -
  Horiz. % 89.06% 92.08% 97.74% 103.77% 97.36% 90.94% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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