Highlights

[LPI] QoQ TTM 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 -     5.07%    YoY -     8.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,096,302 1,069,101 1,051,732 1,039,326 1,006,720 986,694 935,462 11.15%
  QoQ % 2.54% 1.65% 1.19% 3.24% 2.03% 5.48% -
  Horiz. % 117.19% 114.29% 112.43% 111.10% 107.62% 105.48% 100.00%
PBT 248,114 235,282 227,306 214,036 203,413 200,299 187,739 20.41%
  QoQ % 5.45% 3.51% 6.20% 5.22% 1.55% 6.69% -
  Horiz. % 132.16% 125.32% 121.08% 114.01% 108.35% 106.69% 100.00%
Tax -51,681 -51,574 -49,746 -47,111 -44,539 -43,941 -40,394 17.84%
  QoQ % -0.21% -3.67% -5.59% -5.77% -1.36% -8.78% -
  Horiz. % 127.94% 127.68% 123.15% 116.63% 110.26% 108.78% 100.00%
NP 196,433 183,708 177,560 166,925 158,874 156,358 147,345 21.11%
  QoQ % 6.93% 3.46% 6.37% 5.07% 1.61% 6.12% -
  Horiz. % 133.32% 124.68% 120.51% 113.29% 107.82% 106.12% 100.00%
NP to SH 196,433 183,708 177,560 166,925 158,874 156,358 147,345 21.11%
  QoQ % 6.93% 3.46% 6.37% 5.07% 1.61% 6.12% -
  Horiz. % 133.32% 124.68% 120.51% 113.29% 107.82% 106.12% 100.00%
Tax Rate 20.83 % 21.92 % 21.89 % 22.01 % 21.90 % 21.94 % 21.52 % -2.15%
  QoQ % -4.97% 0.14% -0.55% 0.50% -0.18% 1.95% -
  Horiz. % 96.79% 101.86% 101.72% 102.28% 101.77% 101.95% 100.00%
Total Cost 899,869 885,393 874,172 872,401 847,846 830,336 788,117 9.23%
  QoQ % 1.63% 1.28% 0.20% 2.90% 2.11% 5.36% -
  Horiz. % 114.18% 112.34% 110.92% 110.69% 107.58% 105.36% 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 149,806 149,806 143,196 143,196 143,229 143,229 165,259 -6.33%
  QoQ % 0.00% 4.62% 0.00% -0.02% 0.00% -13.33% -
  Horiz. % 90.65% 90.65% 86.65% 86.65% 86.67% 86.67% 100.00%
Div Payout % 76.26 % 81.55 % 80.65 % 85.78 % 90.15 % 91.60 % 112.16 % -22.66%
  QoQ % -6.49% 1.12% -5.98% -4.85% -1.58% -18.33% -
  Horiz. % 67.99% 72.71% 71.91% 76.48% 80.38% 81.67% 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 17.92 % 17.18 % 16.88 % 16.06 % 15.78 % 15.85 % 15.75 % 8.98%
  QoQ % 4.31% 1.78% 5.11% 1.77% -0.44% 0.63% -
  Horiz. % 113.78% 109.08% 107.17% 101.97% 100.19% 100.63% 100.00%
ROE 13.48 % 13.20 % 13.61 % 12.16 % 13.06 % 13.40 % 13.18 % 1.51%
  QoQ % 2.12% -3.01% 11.92% -6.89% -2.54% 1.67% -
  Horiz. % 102.28% 100.15% 103.26% 92.26% 99.09% 101.67% 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 497.68 485.21 477.27 471.79 456.95 447.82 424.68 11.14%
  QoQ % 2.57% 1.66% 1.16% 3.25% 2.04% 5.45% -
  Horiz. % 117.19% 114.25% 112.38% 111.09% 107.60% 105.45% 100.00%
EPS 89.17 83.38 80.57 75.77 72.11 70.96 66.89 21.11%
  QoQ % 6.94% 3.49% 6.33% 5.08% 1.62% 6.08% -
  Horiz. % 133.31% 124.65% 120.45% 113.28% 107.80% 106.08% 100.00%
DPS 68.00 68.00 65.00 65.00 65.00 65.00 75.00 -6.32%
  QoQ % 0.00% 4.62% 0.00% 0.00% 0.00% -13.33% -
  Horiz. % 90.67% 90.67% 86.67% 86.67% 86.67% 86.67% 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 275.19 268.36 264.00 260.89 252.70 247.67 234.81 11.15%
  QoQ % 2.55% 1.65% 1.19% 3.24% 2.03% 5.48% -
  Horiz. % 117.20% 114.29% 112.43% 111.11% 107.62% 105.48% 100.00%
EPS 49.31 46.11 44.57 41.90 39.88 39.25 36.99 21.10%
  QoQ % 6.94% 3.46% 6.37% 5.07% 1.61% 6.11% -
  Horiz. % 133.31% 124.66% 120.49% 113.27% 107.81% 106.11% 100.00%
DPS 37.60 37.60 35.94 35.94 35.95 35.95 41.48 -6.33%
  QoQ % 0.00% 4.62% 0.00% -0.03% 0.00% -13.33% -
  Horiz. % 90.65% 90.65% 86.64% 86.64% 86.67% 86.67% 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 3.07 3.13 2.85 3.08 2.91 3.00 3.29 -4.51%
  QoQ % -1.92% 9.82% -7.47% 5.84% -3.00% -8.81% -
  Horiz. % 93.31% 95.14% 86.63% 93.62% 88.45% 91.19% 100.00%
P/EPS 17.16 18.23 16.88 19.19 18.44 18.91 20.87 -12.22%
  QoQ % -5.87% 8.00% -12.04% 4.07% -2.49% -9.39% -
  Horiz. % 82.22% 87.35% 80.88% 91.95% 88.36% 90.61% 100.00%
EY 5.83 5.49 5.92 5.21 5.42 5.29 4.79 13.98%
  QoQ % 6.19% -7.26% 13.63% -3.87% 2.46% 10.44% -
  Horiz. % 121.71% 114.61% 123.59% 108.77% 113.15% 110.44% 100.00%
DY 4.44 4.47 4.78 4.47 4.89 4.84 5.37 -11.90%
  QoQ % -0.67% -6.49% 6.94% -8.59% 1.03% -9.87% -
  Horiz. % 82.68% 83.24% 89.01% 83.24% 91.06% 90.13% 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 3.10 3.22 2.84 3.12 2.95 3.06 3.29 -3.88%
  QoQ % -3.73% 13.38% -8.97% 5.76% -3.59% -6.99% -
  Horiz. % 94.22% 97.87% 86.32% 94.83% 89.67% 93.01% 100.00%
P/EPS 17.31 18.76 16.80 19.43 18.72 19.33 20.90 -11.80%
  QoQ % -7.73% 11.67% -13.54% 3.79% -3.16% -7.51% -
  Horiz. % 82.82% 89.76% 80.38% 92.97% 89.57% 92.49% 100.00%
EY 5.78 5.33 5.95 5.15 5.34 5.17 4.78 13.49%
  QoQ % 8.44% -10.42% 15.53% -3.56% 3.29% 8.16% -
  Horiz. % 120.92% 111.51% 124.48% 107.74% 111.72% 108.16% 100.00%
DY 4.40 4.35 4.80 4.42 4.81 4.74 5.36 -12.32%
  QoQ % 1.15% -9.38% 8.60% -8.11% 1.48% -11.57% -
  Horiz. % 82.09% 81.16% 89.55% 82.46% 89.74% 88.43% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
2. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
3. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
4. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
5. BREAKING: The Las Vegas Strip Is Back and May Be Better Than Ever [SEE INSIDE FOR TRIPLE DIGIT GAINS] A blog to publish and share information
6. 上升股:国家能源 阻力RM10.94 南洋行家论股
7. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
8. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
PARTNERS & BROKERS