Highlights

[LPI] QoQ TTM 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 -     1.61%    YoY -     4.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,069,101 1,051,732 1,039,326 1,006,720 986,694 935,462 902,729 11.95%
  QoQ % 1.65% 1.19% 3.24% 2.03% 5.48% 3.63% -
  Horiz. % 118.43% 116.51% 115.13% 111.52% 109.30% 103.63% 100.00%
PBT 235,282 227,306 214,036 203,413 200,299 187,739 200,053 11.43%
  QoQ % 3.51% 6.20% 5.22% 1.55% 6.69% -6.16% -
  Horiz. % 117.61% 113.62% 106.99% 101.68% 100.12% 93.84% 100.00%
Tax -51,574 -49,746 -47,111 -44,539 -43,941 -40,394 -45,559 8.63%
  QoQ % -3.67% -5.59% -5.77% -1.36% -8.78% 11.34% -
  Horiz. % 113.20% 109.19% 103.41% 97.76% 96.45% 88.66% 100.00%
NP 183,708 177,560 166,925 158,874 156,358 147,345 154,494 12.25%
  QoQ % 3.46% 6.37% 5.07% 1.61% 6.12% -4.63% -
  Horiz. % 118.91% 114.93% 108.05% 102.84% 101.21% 95.37% 100.00%
NP to SH 183,708 177,560 166,925 158,874 156,358 147,345 154,494 12.25%
  QoQ % 3.46% 6.37% 5.07% 1.61% 6.12% -4.63% -
  Horiz. % 118.91% 114.93% 108.05% 102.84% 101.21% 95.37% 100.00%
Tax Rate 21.92 % 21.89 % 22.01 % 21.90 % 21.94 % 21.52 % 22.77 % -2.51%
  QoQ % 0.14% -0.55% 0.50% -0.18% 1.95% -5.49% -
  Horiz. % 96.27% 96.14% 96.66% 96.18% 96.35% 94.51% 100.00%
Total Cost 885,393 874,172 872,401 847,846 830,336 788,117 748,235 11.89%
  QoQ % 1.28% 0.20% 2.90% 2.11% 5.36% 5.33% -
  Horiz. % 118.33% 116.83% 116.59% 113.31% 110.97% 105.33% 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 149,806 143,196 143,196 143,229 143,229 165,259 165,259 -6.34%
  QoQ % 4.62% 0.00% -0.02% 0.00% -13.33% 0.00% -
  Horiz. % 90.65% 86.65% 86.65% 86.67% 86.67% 100.00% 100.00%
Div Payout % 81.55 % 80.65 % 85.78 % 90.15 % 91.60 % 112.16 % 106.97 % -16.56%
  QoQ % 1.12% -5.98% -4.85% -1.58% -18.33% 4.85% -
  Horiz. % 76.24% 75.39% 80.19% 84.28% 85.63% 104.85% 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 17.18 % 16.88 % 16.06 % 15.78 % 15.85 % 15.75 % 17.11 % 0.27%
  QoQ % 1.78% 5.11% 1.77% -0.44% 0.63% -7.95% -
  Horiz. % 100.41% 98.66% 93.86% 92.23% 92.64% 92.05% 100.00%
ROE 13.20 % 13.61 % 12.16 % 13.06 % 13.40 % 13.18 % 13.07 % 0.66%
  QoQ % -3.01% 11.92% -6.89% -2.54% 1.67% 0.84% -
  Horiz. % 100.99% 104.13% 93.04% 99.92% 102.52% 100.84% 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 485.21 477.27 471.79 456.95 447.82 424.68 409.66 11.96%
  QoQ % 1.66% 1.16% 3.25% 2.04% 5.45% 3.67% -
  Horiz. % 118.44% 116.50% 115.17% 111.54% 109.32% 103.67% 100.00%
EPS 83.38 80.57 75.77 72.11 70.96 66.89 70.11 12.26%
  QoQ % 3.49% 6.33% 5.08% 1.62% 6.08% -4.59% -
  Horiz. % 118.93% 114.92% 108.07% 102.85% 101.21% 95.41% 100.00%
DPS 68.00 65.00 65.00 65.00 65.00 75.00 75.00 -6.33%
  QoQ % 4.62% 0.00% 0.00% 0.00% -13.33% 0.00% -
  Horiz. % 90.67% 86.67% 86.67% 86.67% 86.67% 100.00% 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 268.36 264.00 260.89 252.70 247.67 234.81 226.60 11.95%
  QoQ % 1.65% 1.19% 3.24% 2.03% 5.48% 3.62% -
  Horiz. % 118.43% 116.50% 115.13% 111.52% 109.30% 103.62% 100.00%
EPS 46.11 44.57 41.90 39.88 39.25 36.99 38.78 12.25%
  QoQ % 3.46% 6.37% 5.07% 1.61% 6.11% -4.62% -
  Horiz. % 118.90% 114.93% 108.05% 102.84% 101.21% 95.38% 100.00%
DPS 37.60 35.94 35.94 35.95 35.95 41.48 41.48 -6.34%
  QoQ % 4.62% 0.00% -0.03% 0.00% -13.33% 0.00% -
  Horiz. % 90.65% 86.64% 86.64% 86.67% 86.67% 100.00% 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 3.13 2.85 3.08 2.91 3.00 3.29 3.30 -3.47%
  QoQ % 9.82% -7.47% 5.84% -3.00% -8.81% -0.30% -
  Horiz. % 94.85% 86.36% 93.33% 88.18% 90.91% 99.70% 100.00%
P/EPS 18.23 16.88 19.19 18.44 18.91 20.87 19.28 -3.67%
  QoQ % 8.00% -12.04% 4.07% -2.49% -9.39% 8.25% -
  Horiz. % 94.55% 87.55% 99.53% 95.64% 98.08% 108.25% 100.00%
EY 5.49 5.92 5.21 5.42 5.29 4.79 5.19 3.82%
  QoQ % -7.26% 13.63% -3.87% 2.46% 10.44% -7.71% -
  Horiz. % 105.78% 114.07% 100.39% 104.43% 101.93% 92.29% 100.00%
DY 4.47 4.78 4.47 4.89 4.84 5.37 5.55 -13.45%
  QoQ % -6.49% 6.94% -8.59% 1.03% -9.87% -3.24% -
  Horiz. % 80.54% 86.13% 80.54% 88.11% 87.21% 96.76% 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 3.22 2.84 3.12 2.95 3.06 3.29 3.38 -3.18%
  QoQ % 13.38% -8.97% 5.76% -3.59% -6.99% -2.66% -
  Horiz. % 95.27% 84.02% 92.31% 87.28% 90.53% 97.34% 100.00%
P/EPS 18.76 16.80 19.43 18.72 19.33 20.90 19.74 -3.34%
  QoQ % 11.67% -13.54% 3.79% -3.16% -7.51% 5.88% -
  Horiz. % 95.04% 85.11% 98.43% 94.83% 97.92% 105.88% 100.00%
EY 5.33 5.95 5.15 5.34 5.17 4.78 5.07 3.39%
  QoQ % -10.42% 15.53% -3.56% 3.29% 8.16% -5.72% -
  Horiz. % 105.13% 117.36% 101.58% 105.33% 101.97% 94.28% 100.00%
DY 4.35 4.80 4.42 4.81 4.74 5.36 5.42 -13.65%
  QoQ % -9.38% 8.60% -8.11% 1.48% -11.57% -1.11% -
  Horiz. % 80.26% 88.56% 81.55% 88.75% 87.45% 98.89% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers