Highlights

[LPI] QoQ TTM 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 -     -4.63%    YoY -     6.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,039,326 1,006,720 986,694 935,462 902,729 854,041 812,351 17.76%
  QoQ % 3.24% 2.03% 5.48% 3.63% 5.70% 5.13% -
  Horiz. % 127.94% 123.93% 121.46% 115.15% 111.13% 105.13% 100.00%
PBT 214,036 203,413 200,299 187,739 200,053 197,189 188,686 8.73%
  QoQ % 5.22% 1.55% 6.69% -6.16% 1.45% 4.51% -
  Horiz. % 113.44% 107.81% 106.15% 99.50% 106.02% 104.51% 100.00%
Tax -47,111 -44,539 -43,941 -40,394 -45,559 -45,092 -45,500 2.34%
  QoQ % -5.77% -1.36% -8.78% 11.34% -1.04% 0.90% -
  Horiz. % 103.54% 97.89% 96.57% 88.78% 100.13% 99.10% 100.00%
NP 166,925 158,874 156,358 147,345 154,494 152,097 143,186 10.72%
  QoQ % 5.07% 1.61% 6.12% -4.63% 1.58% 6.22% -
  Horiz. % 116.58% 110.96% 109.20% 102.90% 107.90% 106.22% 100.00%
NP to SH 166,925 158,874 156,358 147,345 154,494 152,097 143,186 10.72%
  QoQ % 5.07% 1.61% 6.12% -4.63% 1.58% 6.22% -
  Horiz. % 116.58% 110.96% 109.20% 102.90% 107.90% 106.22% 100.00%
Tax Rate 22.01 % 21.90 % 21.94 % 21.52 % 22.77 % 22.87 % 24.11 % -5.87%
  QoQ % 0.50% -0.18% 1.95% -5.49% -0.44% -5.14% -
  Horiz. % 91.29% 90.83% 91.00% 89.26% 94.44% 94.86% 100.00%
Total Cost 872,401 847,846 830,336 788,117 748,235 701,944 669,165 19.24%
  QoQ % 2.90% 2.11% 5.36% 5.33% 6.59% 4.90% -
  Horiz. % 130.37% 126.70% 124.09% 117.78% 111.82% 104.90% 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 143,196 143,229 143,229 165,259 165,259 154,196 154,196 -4.79%
  QoQ % -0.02% 0.00% -13.33% 0.00% 7.18% 0.00% -
  Horiz. % 92.87% 92.89% 92.89% 107.18% 107.18% 100.00% 100.00%
Div Payout % 85.78 % 90.15 % 91.60 % 112.16 % 106.97 % 101.38 % 107.69 % -14.01%
  QoQ % -4.85% -1.58% -18.33% 4.85% 5.51% -5.86% -
  Horiz. % 79.65% 83.71% 85.06% 104.15% 99.33% 94.14% 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 16.06 % 15.78 % 15.85 % 15.75 % 17.11 % 17.81 % 17.63 % -6.00%
  QoQ % 1.77% -0.44% 0.63% -7.95% -3.93% 1.02% -
  Horiz. % 91.09% 89.51% 89.90% 89.34% 97.05% 101.02% 100.00%
ROE 12.16 % 13.06 % 13.40 % 13.18 % 13.07 % 14.15 % 12.47 % -1.66%
  QoQ % -6.89% -2.54% 1.67% 0.84% -7.63% 13.47% -
  Horiz. % 97.51% 104.73% 107.46% 105.69% 104.81% 113.47% 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 471.79 456.95 447.82 424.68 409.66 387.68 368.71 17.77%
  QoQ % 3.25% 2.04% 5.45% 3.67% 5.67% 5.14% -
  Horiz. % 127.96% 123.93% 121.46% 115.18% 111.11% 105.14% 100.00%
EPS 75.77 72.11 70.96 66.89 70.11 69.04 64.99 10.72%
  QoQ % 5.08% 1.62% 6.08% -4.59% 1.55% 6.23% -
  Horiz. % 116.59% 110.96% 109.19% 102.92% 107.88% 106.23% 100.00%
DPS 65.00 65.00 65.00 75.00 75.00 70.00 69.99 -4.79%
  QoQ % 0.00% 0.00% -13.33% 0.00% 7.14% 0.01% -
  Horiz. % 92.87% 92.87% 92.87% 107.16% 107.16% 100.01% 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 - 398,383
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 260.89 252.70 247.67 234.81 226.60 214.38 203.91 17.77%
  QoQ % 3.24% 2.03% 5.48% 3.62% 5.70% 5.13% -
  Horiz. % 127.94% 123.93% 121.46% 115.15% 111.13% 105.13% 100.00%
EPS 41.90 39.88 39.25 36.99 38.78 38.18 35.94 10.72%
  QoQ % 5.07% 1.61% 6.11% -4.62% 1.57% 6.23% -
  Horiz. % 116.58% 110.96% 109.21% 102.92% 107.90% 106.23% 100.00%
DPS 35.94 35.95 35.95 41.48 41.48 38.71 38.71 -4.81%
  QoQ % -0.03% 0.00% -13.33% 0.00% 7.16% 0.00% -
  Horiz. % 92.84% 92.87% 92.87% 107.16% 107.16% 100.00% 100.00%
NAPS 3.4453 3.0535 2.9297 2.8060 2.9666 2.6982 2.8816 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%
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 3.08 2.91 3.00 3.29 3.30 3.06 3.74 -12.09%
  QoQ % 5.84% -3.00% -8.81% -0.30% 7.84% -18.18% -
  Horiz. % 82.35% 77.81% 80.21% 87.97% 88.24% 81.82% 100.00%
P/EPS 19.19 18.44 18.91 20.87 19.28 17.18 21.20 -6.40%
  QoQ % 4.07% -2.49% -9.39% 8.25% 12.22% -18.96% -
  Horiz. % 90.52% 86.98% 89.20% 98.44% 90.94% 81.04% 100.00%
EY 5.21 5.42 5.29 4.79 5.19 5.82 4.72 6.77%
  QoQ % -3.87% 2.46% 10.44% -7.71% -10.82% 23.31% -
  Horiz. % 110.38% 114.83% 112.08% 101.48% 109.96% 123.31% 100.00%
DY 4.47 4.89 4.84 5.37 5.55 5.90 5.08 -8.14%
  QoQ % -8.59% 1.03% -9.87% -3.24% -5.93% 16.14% -
  Horiz. % 87.99% 96.26% 95.28% 105.71% 109.25% 116.14% 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 3.12 2.95 3.06 3.29 3.38 3.04 3.74 -11.33%
  QoQ % 5.76% -3.59% -6.99% -2.66% 11.18% -18.72% -
  Horiz. % 83.42% 78.88% 81.82% 87.97% 90.37% 81.28% 100.00%
P/EPS 19.43 18.72 19.33 20.90 19.74 17.06 21.23 -5.71%
  QoQ % 3.79% -3.16% -7.51% 5.88% 15.71% -19.64% -
  Horiz. % 91.52% 88.18% 91.05% 98.45% 92.98% 80.36% 100.00%
EY 5.15 5.34 5.17 4.78 5.07 5.86 4.71 6.11%
  QoQ % -3.56% 3.29% 8.16% -5.72% -13.48% 24.42% -
  Horiz. % 109.34% 113.38% 109.77% 101.49% 107.64% 124.42% 100.00%
DY 4.42 4.81 4.74 5.36 5.42 5.94 5.07 -8.70%
  QoQ % -8.11% 1.48% -11.57% -1.11% -8.75% 17.16% -
  Horiz. % 87.18% 94.87% 93.49% 105.72% 106.90% 117.16% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS