Highlights

[LPI] QoQ Quarter Result on 2013-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -11.13%    YoY -     33.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 294,649 283,508 282,398 258,467 271,929 256,307 265,029 7.30%
  QoQ % 3.93% 0.39% 9.26% -4.95% 6.10% -3.29% -
  Horiz. % 111.18% 106.97% 106.55% 97.52% 102.60% 96.71% 100.00%
PBT 71,309 71,894 62,507 51,091 62,622 59,062 54,531 19.52%
  QoQ % -0.81% 15.02% 22.34% -18.41% 6.03% 8.31% -
  Horiz. % 130.77% 131.84% 114.63% 93.69% 114.84% 108.31% 100.00%
Tax -18,917 -11,537 -15,928 -8,979 -15,237 -11,430 -14,100 21.58%
  QoQ % -63.97% 27.57% -77.39% 41.07% -33.31% 18.94% -
  Horiz. % 134.16% 81.82% 112.96% 63.68% 108.06% 81.06% 100.00%
NP 52,392 60,357 46,579 42,112 47,385 47,632 40,431 18.80%
  QoQ % -13.20% 29.58% 10.61% -11.13% -0.52% 17.81% -
  Horiz. % 129.58% 149.28% 115.21% 104.16% 117.20% 117.81% 100.00%
NP to SH 52,392 60,357 46,579 42,112 47,385 47,632 40,431 18.80%
  QoQ % -13.20% 29.58% 10.61% -11.13% -0.52% 17.81% -
  Horiz. % 129.58% 149.28% 115.21% 104.16% 117.20% 117.81% 100.00%
Tax Rate 26.53 % 16.05 % 25.48 % 17.57 % 24.33 % 19.35 % 25.86 % 1.72%
  QoQ % 65.30% -37.01% 45.02% -27.78% 25.74% -25.17% -
  Horiz. % 102.59% 62.06% 98.53% 67.94% 94.08% 74.83% 100.00%
Total Cost 242,257 223,151 235,819 216,355 224,544 208,675 224,598 5.16%
  QoQ % 8.56% -5.37% 9.00% -3.65% 7.60% -7.09% -
  Horiz. % 107.86% 99.36% 105.00% 96.33% 99.98% 92.91% 100.00%
Net Worth 1,605,939 1,457,533 1,391,487 1,305,009 1,372,534 1,216,466 1,167,144 23.64%
  QoQ % 10.18% 4.75% 6.63% -4.92% 12.83% 4.23% -
  Horiz. % 137.60% 124.88% 119.22% 111.81% 117.60% 104.23% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 114,518 - 39,660 - 110,146 - 33,049 128.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 346.50% 0.00% 120.00% 0.00% 333.27% 0.00% 100.00%
Div Payout % 218.58 % - % 85.15 % - % 232.45 % - % 81.74 % 92.31%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 267.41% 0.00% 104.17% 0.00% 284.38% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,605,939 1,457,533 1,391,487 1,305,009 1,372,534 1,216,466 1,167,144 23.64%
  QoQ % 10.18% 4.75% 6.63% -4.92% 12.83% 4.23% -
  Horiz. % 137.60% 124.88% 119.22% 111.81% 117.60% 104.23% 100.00%
NOSH 220,226 220,281 220,335 220,366 220,292 220,314 220,332 -0.03%
  QoQ % -0.02% -0.02% -0.01% 0.03% -0.01% -0.01% -
  Horiz. % 99.95% 99.98% 100.00% 100.02% 99.98% 99.99% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 17.78 % 21.29 % 16.49 % 16.29 % 17.43 % 18.58 % 15.26 % 10.70%
  QoQ % -16.49% 29.11% 1.23% -6.54% -6.19% 21.76% -
  Horiz. % 116.51% 139.52% 108.06% 106.75% 114.22% 121.76% 100.00%
ROE 3.26 % 4.14 % 3.35 % 3.23 % 3.45 % 3.92 % 3.46 % -3.88%
  QoQ % -21.26% 23.58% 3.72% -6.38% -11.99% 13.29% -
  Horiz. % 94.22% 119.65% 96.82% 93.35% 99.71% 113.29% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 133.79 128.70 128.17 117.29 123.44 116.34 120.29 7.33%
  QoQ % 3.95% 0.41% 9.28% -4.98% 6.10% -3.28% -
  Horiz. % 111.22% 106.99% 106.55% 97.51% 102.62% 96.72% 100.00%
EPS 23.79 27.40 21.14 19.11 21.51 21.62 18.35 18.84%
  QoQ % -13.18% 29.61% 10.62% -11.16% -0.51% 17.82% -
  Horiz. % 129.65% 149.32% 115.20% 104.14% 117.22% 117.82% 100.00%
DPS 52.00 0.00 18.00 0.00 50.00 0.00 15.00 128.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 346.67% 0.00% 120.00% 0.00% 333.33% 0.00% 100.00%
NAPS 7.2922 6.6167 6.3153 5.9220 6.2305 5.5215 5.2972 23.68%
  QoQ % 10.21% 4.77% 6.64% -4.95% 12.84% 4.23% -
  Horiz. % 137.66% 124.91% 119.22% 111.79% 117.62% 104.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 73.96 71.16 70.89 64.88 68.26 64.34 66.53 7.29%
  QoQ % 3.93% 0.38% 9.26% -4.95% 6.09% -3.29% -
  Horiz. % 111.17% 106.96% 106.55% 97.52% 102.60% 96.71% 100.00%
EPS 13.15 15.15 11.69 10.57 11.89 11.96 10.15 18.79%
  QoQ % -13.20% 29.60% 10.60% -11.10% -0.59% 17.83% -
  Horiz. % 129.56% 149.26% 115.17% 104.14% 117.14% 117.83% 100.00%
DPS 28.75 0.00 9.96 0.00 27.65 0.00 8.30 128.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 346.39% 0.00% 120.00% 0.00% 333.13% 0.00% 100.00%
NAPS 4.0311 3.6586 3.4928 3.2758 3.4453 3.0535 2.9297 23.64%
  QoQ % 10.18% 4.75% 6.62% -4.92% 12.83% 4.23% -
  Horiz. % 137.59% 124.88% 119.22% 111.81% 117.60% 104.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 17.4400 15.3000 15.2000 13.6000 14.5400 13.3000 13.4200 -
P/RPS 13.04 11.89 11.86 11.60 11.78 11.43 11.16 10.91%
  QoQ % 9.67% 0.25% 2.24% -1.53% 3.06% 2.42% -
  Horiz. % 116.85% 106.54% 106.27% 103.94% 105.56% 102.42% 100.00%
P/EPS 73.31 55.84 71.90 71.17 67.60 61.52 73.13 0.16%
  QoQ % 31.29% -22.34% 1.03% 5.28% 9.88% -15.88% -
  Horiz. % 100.25% 76.36% 98.32% 97.32% 92.44% 84.12% 100.00%
EY 1.36 1.79 1.39 1.41 1.48 1.63 1.37 -0.49%
  QoQ % -24.02% 28.78% -1.42% -4.73% -9.20% 18.98% -
  Horiz. % 99.27% 130.66% 101.46% 102.92% 108.03% 118.98% 100.00%
DY 2.98 0.00 1.18 0.00 3.44 0.00 1.12 91.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 266.07% 0.00% 105.36% 0.00% 307.14% 0.00% 100.00%
P/NAPS 2.39 2.31 2.41 2.30 2.33 2.41 2.53 -3.71%
  QoQ % 3.46% -4.15% 4.78% -1.29% -3.32% -4.74% -
  Horiz. % 94.47% 91.30% 95.26% 90.91% 92.09% 95.26% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 08/01/14 08/10/13 08/07/13 08/04/13 08/01/13 09/10/12 09/07/12 -
Price 17.8400 15.4400 15.6400 13.5400 14.7200 13.5000 13.7200 -
P/RPS 13.33 12.00 12.20 11.54 11.92 11.60 11.41 10.89%
  QoQ % 11.08% -1.64% 5.72% -3.19% 2.76% 1.67% -
  Horiz. % 116.83% 105.17% 106.92% 101.14% 104.47% 101.67% 100.00%
P/EPS 74.99 56.35 73.98 70.85 68.43 62.44 74.77 0.20%
  QoQ % 33.08% -23.83% 4.42% 3.54% 9.59% -16.49% -
  Horiz. % 100.29% 75.36% 98.94% 94.76% 91.52% 83.51% 100.00%
EY 1.33 1.77 1.35 1.41 1.46 1.60 1.34 -0.50%
  QoQ % -24.86% 31.11% -4.26% -3.42% -8.75% 19.40% -
  Horiz. % 99.25% 132.09% 100.75% 105.22% 108.96% 119.40% 100.00%
DY 2.91 0.00 1.15 0.00 3.40 0.00 1.09 92.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 266.97% 0.00% 105.50% 0.00% 311.93% 0.00% 100.00%
P/NAPS 2.45 2.33 2.48 2.29 2.36 2.44 2.59 -3.63%
  QoQ % 5.15% -6.05% 8.30% -2.97% -3.28% -5.79% -
  Horiz. % 94.59% 89.96% 95.75% 88.42% 91.12% 94.21% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers