Highlights

[LPI] YoY Annual (Unaudited) 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 YoY -     8.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,284,586 1,169,693 1,119,022 1,039,326 902,729 751,726 698,462 10.68%
  YoY % 9.82% 4.53% 7.67% 15.13% 20.09% 7.63% -
  Horiz. % 183.92% 167.47% 160.21% 148.80% 129.25% 107.63% 100.00%
PBT 393,066 341,949 256,801 214,036 200,053 181,307 161,335 15.99%
  YoY % 14.95% 33.16% 19.98% 6.99% 10.34% 12.38% -
  Horiz. % 243.63% 211.95% 159.17% 132.67% 124.00% 112.38% 100.00%
Tax -72,077 -58,933 -55,361 -47,111 -45,559 -43,399 -35,247 12.66%
  YoY % -22.30% -6.45% -17.51% -3.41% -4.98% -23.13% -
  Horiz. % 204.49% 167.20% 157.07% 133.66% 129.26% 123.13% 100.00%
NP 320,989 283,016 201,440 166,925 154,494 137,908 126,088 16.84%
  YoY % 13.42% 40.50% 20.68% 8.05% 12.03% 9.37% -
  Horiz. % 254.58% 224.46% 159.76% 132.39% 122.53% 109.37% 100.00%
NP to SH 320,989 283,016 201,440 166,925 154,494 137,908 126,088 16.84%
  YoY % 13.42% 40.50% 20.68% 8.05% 12.03% 9.37% -
  Horiz. % 254.58% 224.46% 159.76% 132.39% 122.53% 109.37% 100.00%
Tax Rate 18.34 % 17.23 % 21.56 % 22.01 % 22.77 % 23.94 % 21.85 % -2.88%
  YoY % 6.44% -20.08% -2.04% -3.34% -4.89% 9.57% -
  Horiz. % 83.94% 78.86% 98.67% 100.73% 104.21% 109.57% 100.00%
Total Cost 963,597 886,677 917,582 872,401 748,235 613,818 572,374 9.06%
  YoY % 8.68% -3.37% 5.18% 16.59% 21.90% 7.24% -
  Horiz. % 168.35% 154.91% 160.31% 152.42% 130.72% 107.24% 100.00%
Net Worth 1,738,610 1,649,344 1,606,453 1,372,609 1,181,516 1,138,048 900,650 11.58%
  YoY % 5.41% 2.67% 17.04% 16.17% 3.82% 26.36% -
  Horiz. % 193.04% 183.13% 178.37% 152.40% 131.18% 126.36% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 232,390 165,639 154,208 143,198 165,222 118,830 92,924 16.50%
  YoY % 40.30% 7.41% 7.69% -13.33% 39.04% 27.88% -
  Horiz. % 250.09% 178.25% 165.95% 154.10% 177.80% 127.88% 100.00%
Div Payout % 72.40 % 58.53 % 76.55 % 85.79 % 106.94 % 86.17 % 73.70 % -0.30%
  YoY % 23.70% -23.54% -10.77% -19.78% 24.10% 16.92% -
  Horiz. % 98.24% 79.42% 103.87% 116.40% 145.10% 116.92% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,738,610 1,649,344 1,606,453 1,372,609 1,181,516 1,138,048 900,650 11.58%
  YoY % 5.41% 2.67% 17.04% 16.17% 3.82% 26.36% -
  Horiz. % 193.04% 183.13% 178.37% 152.40% 131.18% 126.36% 100.00%
NOSH 331,986 220,852 220,297 220,304 220,296 216,055 137,665 15.79%
  YoY % 50.32% 0.25% -0.00% 0.00% 1.96% 56.94% -
  Horiz. % 241.15% 160.43% 160.02% 160.03% 160.02% 156.94% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 24.99 % 24.20 % 18.00 % 16.06 % 17.11 % 18.35 % 18.05 % 5.57%
  YoY % 3.26% 34.44% 12.08% -6.14% -6.76% 1.66% -
  Horiz. % 138.45% 134.07% 99.72% 88.98% 94.79% 101.66% 100.00%
ROE 18.46 % 17.16 % 12.54 % 12.16 % 13.08 % 12.12 % 14.00 % 4.71%
  YoY % 7.58% 36.84% 3.13% -7.03% 7.92% -13.43% -
  Horiz. % 131.86% 122.57% 89.57% 86.86% 93.43% 86.57% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 386.94 529.63 507.96 471.77 409.78 347.93 507.36 -4.41%
  YoY % -26.94% 4.27% 7.67% 15.13% 17.78% -31.42% -
  Horiz. % 76.27% 104.39% 100.12% 92.99% 80.77% 68.58% 100.00%
EPS 96.69 128.33 91.44 75.77 70.13 63.83 58.75 8.65%
  YoY % -24.66% 40.34% 20.68% 8.04% 9.87% 8.65% -
  Horiz. % 164.58% 218.43% 155.64% 128.97% 119.37% 108.65% 100.00%
DPS 70.00 75.00 70.00 65.00 75.00 55.00 67.50 0.61%
  YoY % -6.67% 7.14% 7.69% -13.33% 36.36% -18.52% -
  Horiz. % 103.70% 111.11% 103.70% 96.30% 111.11% 81.48% 100.00%
NAPS 5.2370 7.4681 7.2922 6.2305 5.3633 5.2674 6.5423 -3.64%
  YoY % -29.88% 2.41% 17.04% 16.17% 1.82% -19.49% -
  Horiz. % 80.05% 114.15% 111.46% 95.23% 81.98% 80.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 322.45 293.61 280.89 260.89 226.60 188.69 175.32 10.68%
  YoY % 9.82% 4.53% 7.67% 15.13% 20.09% 7.63% -
  Horiz. % 183.92% 167.47% 160.22% 148.81% 129.25% 107.63% 100.00%
EPS 80.57 71.04 50.56 41.90 38.78 34.62 31.65 16.84%
  YoY % 13.41% 40.51% 20.67% 8.05% 12.02% 9.38% -
  Horiz. % 254.57% 224.45% 159.75% 132.39% 122.53% 109.38% 100.00%
DPS 58.33 41.58 38.71 35.94 41.47 29.83 23.33 16.49%
  YoY % 40.28% 7.41% 7.71% -13.33% 39.02% 27.86% -
  Horiz. % 250.02% 178.23% 165.92% 154.05% 177.75% 127.86% 100.00%
NAPS 4.3642 4.1401 4.0324 3.4455 2.9658 2.8567 2.2608 11.58%
  YoY % 5.41% 2.67% 17.03% 16.17% 3.82% 26.36% -
  Horiz. % 193.04% 183.13% 178.36% 152.40% 131.18% 126.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 16.0800 18.0600 17.4400 14.5400 13.5200 13.1800 13.7000 -
P/RPS 4.16 3.41 3.43 3.08 3.30 3.79 2.70 7.47%
  YoY % 21.99% -0.58% 11.36% -6.67% -12.93% 40.37% -
  Horiz. % 154.07% 126.30% 127.04% 114.07% 122.22% 140.37% 100.00%
P/EPS 16.63 14.09 19.07 19.19 19.28 20.65 14.96 1.78%
  YoY % 18.03% -26.11% -0.63% -0.47% -6.63% 38.03% -
  Horiz. % 111.16% 94.18% 127.47% 128.28% 128.88% 138.03% 100.00%
EY 6.01 7.10 5.24 5.21 5.19 4.84 6.69 -1.77%
  YoY % -15.35% 35.50% 0.58% 0.39% 7.23% -27.65% -
  Horiz. % 89.84% 106.13% 78.33% 77.88% 77.58% 72.35% 100.00%
DY 4.35 4.15 4.01 4.47 5.55 4.17 4.93 -2.06%
  YoY % 4.82% 3.49% -10.29% -19.46% 33.09% -15.42% -
  Horiz. % 88.24% 84.18% 81.34% 90.67% 112.58% 84.58% 100.00%
P/NAPS 3.07 2.42 2.39 2.33 2.52 2.50 2.09 6.62%
  YoY % 26.86% 1.26% 2.58% -7.54% 0.80% 19.62% -
  Horiz. % 146.89% 115.79% 114.35% 111.48% 120.57% 119.62% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 27/01/16 28/01/15 08/01/14 08/01/13 09/01/12 11/01/11 07/01/10 -
Price 15.7000 18.5000 17.8400 14.7200 13.8400 13.9000 14.1400 -
P/RPS 4.06 3.49 3.51 3.12 3.38 4.00 2.79 6.45%
  YoY % 16.33% -0.57% 12.50% -7.69% -15.50% 43.37% -
  Horiz. % 145.52% 125.09% 125.81% 111.83% 121.15% 143.37% 100.00%
P/EPS 16.24 14.44 19.51 19.43 19.73 21.78 15.44 0.85%
  YoY % 12.47% -25.99% 0.41% -1.52% -9.41% 41.06% -
  Horiz. % 105.18% 93.52% 126.36% 125.84% 127.78% 141.06% 100.00%
EY 6.16 6.93 5.13 5.15 5.07 4.59 6.48 -0.84%
  YoY % -11.11% 35.09% -0.39% 1.58% 10.46% -29.17% -
  Horiz. % 95.06% 106.94% 79.17% 79.48% 78.24% 70.83% 100.00%
DY 4.46 4.05 3.92 4.42 5.42 3.96 4.77 -1.11%
  YoY % 10.12% 3.32% -11.31% -18.45% 36.87% -16.98% -
  Horiz. % 93.50% 84.91% 82.18% 92.66% 113.63% 83.02% 100.00%
P/NAPS 3.00 2.48 2.45 2.36 2.58 2.64 2.16 5.63%
  YoY % 20.97% 1.22% 3.81% -8.53% -2.27% 22.22% -
  Horiz. % 138.89% 114.81% 113.43% 109.26% 119.44% 122.22% 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
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers