Highlights

[LPI] YoY Annualized Quarter 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 -     10.83%    YoY -     3.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,261,284 1,160,700 1,099,164 1,023,196 884,541 748,436 778,504 8.37%
  YoY % 8.67% 5.60% 7.42% 15.68% 18.19% -3.86% -
  Horiz. % 162.01% 149.09% 141.19% 131.43% 113.62% 96.14% 100.00%
PBT 356,600 278,200 247,322 201,885 197,405 176,229 153,086 15.13%
  YoY % 28.18% 12.48% 22.51% 2.27% 12.02% 15.12% -
  Horiz. % 232.94% 181.73% 161.56% 131.88% 128.95% 115.12% 100.00%
Tax -64,896 -56,924 -48,592 -42,498 -43,858 -41,601 -31,597 12.74%
  YoY % -14.00% -17.15% -14.34% 3.10% -5.43% -31.66% -
  Horiz. % 205.38% 180.15% 153.79% 134.50% 138.80% 131.66% 100.00%
NP 291,704 221,276 198,730 159,386 153,546 134,628 121,489 15.71%
  YoY % 31.83% 11.34% 24.68% 3.80% 14.05% 10.81% -
  Horiz. % 240.11% 182.14% 163.58% 131.19% 126.39% 110.81% 100.00%
NP to SH 291,704 221,276 198,730 159,386 153,546 134,628 121,489 15.71%
  YoY % 31.83% 11.34% 24.68% 3.80% 14.05% 10.81% -
  Horiz. % 240.11% 182.14% 163.58% 131.19% 126.39% 110.81% 100.00%
Tax Rate 18.20 % 20.46 % 19.65 % 21.05 % 22.22 % 23.61 % 20.64 % -2.07%
  YoY % -11.05% 4.12% -6.65% -5.27% -5.89% 14.39% -
  Horiz. % 88.18% 99.13% 95.20% 101.99% 107.66% 114.39% 100.00%
Total Cost 969,580 939,424 900,433 863,809 730,994 613,808 657,014 6.70%
  YoY % 3.21% 4.33% 4.24% 18.17% 19.09% -6.58% -
  Horiz. % 147.57% 142.98% 137.05% 131.47% 111.26% 93.42% 100.00%
Net Worth 1,616,439 1,610,419 1,457,806 1,216,439 1,074,834 1,068,794 803,877 12.34%
  YoY % 0.37% 10.47% 19.84% 13.17% 0.57% 32.95% -
  Horiz. % 201.08% 200.33% 181.35% 151.32% 133.71% 132.95% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 88,529 58,748 52,877 44,061 73,425 28,625 48,180 10.67%
  YoY % 50.69% 11.10% 20.01% -39.99% 156.50% -40.59% -
  Horiz. % 183.74% 121.93% 109.75% 91.45% 152.39% 59.41% 100.00%
Div Payout % 30.35 % 26.55 % 26.61 % 27.64 % 47.82 % 21.26 % 39.66 % -4.36%
  YoY % 14.31% -0.23% -3.73% -42.20% 124.93% -46.39% -
  Horiz. % 76.53% 66.94% 67.10% 69.69% 120.57% 53.61% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,616,439 1,610,419 1,457,806 1,216,439 1,074,834 1,068,794 803,877 12.34%
  YoY % 0.37% 10.47% 19.84% 13.17% 0.57% 32.95% -
  Horiz. % 201.08% 200.33% 181.35% 151.32% 133.71% 132.95% 100.00%
NOSH 331,986 220,306 220,322 220,309 220,275 214,694 137,659 15.79%
  YoY % 50.69% -0.01% 0.01% 0.02% 2.60% 55.96% -
  Horiz. % 241.16% 160.04% 160.05% 160.04% 160.01% 155.96% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 23.13 % 19.06 % 18.08 % 15.58 % 17.36 % 17.99 % 15.61 % 6.77%
  YoY % 21.35% 5.42% 16.05% -10.25% -3.50% 15.25% -
  Horiz. % 148.17% 122.10% 115.82% 99.81% 111.21% 115.25% 100.00%
ROE 18.05 % 13.74 % 13.63 % 13.10 % 14.29 % 12.60 % 15.11 % 3.01%
  YoY % 31.37% 0.81% 4.05% -8.33% 13.41% -16.61% -
  Horiz. % 119.46% 90.93% 90.21% 86.70% 94.57% 83.39% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 379.92 526.86 498.89 464.44 401.56 348.60 565.53 -6.41%
  YoY % -27.89% 5.61% 7.42% 15.66% 15.19% -38.36% -
  Horiz. % 67.18% 93.16% 88.22% 82.12% 71.01% 61.64% 100.00%
EPS 87.87 100.44 90.20 72.35 69.71 62.71 88.25 -0.07%
  YoY % -12.51% 11.35% 24.67% 3.79% 11.16% -28.94% -
  Horiz. % 99.57% 113.81% 102.21% 81.98% 78.99% 71.06% 100.00%
DPS 26.67 26.67 24.00 20.00 33.33 13.33 35.00 -4.43%
  YoY % 0.00% 11.13% 20.00% -39.99% 150.04% -61.91% -
  Horiz. % 76.20% 76.20% 68.57% 57.14% 95.23% 38.09% 100.00%
NAPS 4.8690 7.3099 6.6167 5.5215 4.8795 4.9782 5.8396 -2.98%
  YoY % -33.39% 10.48% 19.84% 13.16% -1.98% -14.75% -
  Horiz. % 83.38% 125.18% 113.31% 94.55% 83.56% 85.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 316.60 291.35 275.91 256.84 222.03 187.87 195.42 8.37%
  YoY % 8.67% 5.60% 7.42% 15.68% 18.18% -3.86% -
  Horiz. % 162.01% 149.09% 141.19% 131.43% 113.62% 96.14% 100.00%
EPS 73.22 55.54 49.88 40.01 38.54 33.79 30.50 15.71%
  YoY % 31.83% 11.35% 24.67% 3.81% 14.06% 10.79% -
  Horiz. % 240.07% 182.10% 163.54% 131.18% 126.36% 110.79% 100.00%
DPS 22.22 14.75 13.27 11.06 18.43 7.19 12.09 10.67%
  YoY % 50.64% 11.15% 19.98% -39.99% 156.33% -40.53% -
  Horiz. % 183.79% 122.00% 109.76% 91.48% 152.44% 59.47% 100.00%
NAPS 4.0575 4.0424 3.6593 3.0534 2.6980 2.6828 2.0179 12.34%
  YoY % 0.37% 10.47% 19.84% 13.17% 0.57% 32.95% -
  Horiz. % 201.08% 200.33% 181.34% 151.32% 133.70% 132.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 13.7800 17.5800 15.3000 13.3000 11.8600 11.7400 12.4000 -
P/RPS 3.63 3.34 3.07 2.86 2.95 3.37 2.19 8.78%
  YoY % 8.68% 8.79% 7.34% -3.05% -12.46% 53.88% -
  Horiz. % 165.75% 152.51% 140.18% 130.59% 134.70% 153.88% 100.00%
P/EPS 15.68 17.50 16.96 18.38 17.01 18.72 14.05 1.85%
  YoY % -10.40% 3.18% -7.73% 8.05% -9.13% 33.24% -
  Horiz. % 111.60% 124.56% 120.71% 130.82% 121.07% 133.24% 100.00%
EY 6.38 5.71 5.90 5.44 5.88 5.34 7.12 -1.81%
  YoY % 11.73% -3.22% 8.46% -7.48% 10.11% -25.00% -
  Horiz. % 89.61% 80.20% 82.87% 76.40% 82.58% 75.00% 100.00%
DY 1.94 1.52 1.57 1.50 2.81 1.14 2.82 -6.04%
  YoY % 27.63% -3.18% 4.67% -46.62% 146.49% -59.57% -
  Horiz. % 68.79% 53.90% 55.67% 53.19% 99.65% 40.43% 100.00%
P/NAPS 2.83 2.40 2.31 2.41 2.43 2.36 2.12 4.93%
  YoY % 17.92% 3.90% -4.15% -0.82% 2.97% 11.32% -
  Horiz. % 133.49% 113.21% 108.96% 113.68% 114.62% 111.32% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 08/10/15 08/10/14 08/10/13 09/10/12 06/10/11 07/10/10 08/10/09 -
Price 14.4400 17.4800 15.4400 13.5000 11.7800 11.7600 12.2200 -
P/RPS 3.80 3.32 3.09 2.91 2.93 3.37 2.16 9.87%
  YoY % 14.46% 7.44% 6.19% -0.68% -13.06% 56.02% -
  Horiz. % 175.93% 153.70% 143.06% 134.72% 135.65% 156.02% 100.00%
P/EPS 16.43 17.40 17.12 18.66 16.90 18.75 13.85 2.89%
  YoY % -5.57% 1.64% -8.25% 10.41% -9.87% 35.38% -
  Horiz. % 118.63% 125.63% 123.61% 134.73% 122.02% 135.38% 100.00%
EY 6.08 5.75 5.84 5.36 5.92 5.33 7.22 -2.82%
  YoY % 5.74% -1.54% 8.96% -9.46% 11.07% -26.18% -
  Horiz. % 84.21% 79.64% 80.89% 74.24% 81.99% 73.82% 100.00%
DY 1.85 1.53 1.55 1.48 2.83 1.13 2.86 -7.00%
  YoY % 20.92% -1.29% 4.73% -47.70% 150.44% -60.49% -
  Horiz. % 64.69% 53.50% 54.20% 51.75% 98.95% 39.51% 100.00%
P/NAPS 2.97 2.39 2.33 2.44 2.41 2.36 2.09 6.03%
  YoY % 24.27% 2.58% -4.51% 1.24% 2.12% 12.92% -
  Horiz. % 142.11% 114.35% 111.48% 116.75% 115.31% 112.92% 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