Highlights

[LPI] YoY Cumulative Quarter Result on 2012-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 09-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     128.45%    YoY -     2.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 596,456 569,289 540,865 511,090 427,125 366,736 377,253 7.93%
  YoY % 4.77% 5.26% 5.83% 19.66% 16.47% -2.79% -
  Horiz. % 158.11% 150.90% 143.37% 135.48% 113.22% 97.21% 100.00%
PBT 172,575 131,225 113,598 92,352 92,106 84,727 72,231 15.61%
  YoY % 31.51% 15.52% 23.01% 0.27% 8.71% 17.30% -
  Horiz. % 238.92% 181.67% 157.27% 127.86% 127.52% 117.30% 100.00%
Tax -29,639 -29,463 -24,907 -20,444 -22,062 -19,961 -14,011 13.29%
  YoY % -0.60% -18.29% -21.83% 7.33% -10.53% -42.47% -
  Horiz. % 211.54% 210.28% 177.77% 145.91% 157.46% 142.47% 100.00%
NP 142,936 101,762 88,691 71,908 70,044 64,766 58,220 16.14%
  YoY % 40.46% 14.74% 23.34% 2.66% 8.15% 11.24% -
  Horiz. % 245.51% 174.79% 152.34% 123.51% 120.31% 111.24% 100.00%
NP to SH 142,936 101,762 88,691 71,908 70,044 64,766 58,220 16.14%
  YoY % 40.46% 14.74% 23.34% 2.66% 8.15% 11.24% -
  Horiz. % 245.51% 174.79% 152.34% 123.51% 120.31% 111.24% 100.00%
Tax Rate 17.17 % 22.45 % 21.93 % 22.14 % 23.95 % 23.56 % 19.40 % -2.01%
  YoY % -23.52% 2.37% -0.95% -7.56% 1.66% 21.44% -
  Horiz. % 88.51% 115.72% 113.04% 114.12% 123.45% 121.44% 100.00%
Total Cost 453,520 467,527 452,174 439,182 357,081 301,970 319,033 6.03%
  YoY % -3.00% 3.40% 2.96% 22.99% 18.25% -5.35% -
  Horiz. % 142.15% 146.55% 141.73% 137.66% 111.93% 94.65% 100.00%
Net Worth 1,665,673 1,600,609 1,391,578 1,167,006 1,147,664 825,921 741,165 14.44%
  YoY % 4.06% 15.02% 19.24% 1.69% 38.96% 11.44% -
  Horiz. % 224.74% 215.96% 187.76% 157.46% 154.85% 111.44% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 66,397 44,062 39,663 33,045 55,066 13,765 36,137 10.67%
  YoY % 50.69% 11.09% 20.02% -39.99% 300.03% -61.91% -
  Horiz. % 183.73% 121.93% 109.75% 91.44% 152.38% 38.09% 100.00%
Div Payout % 46.45 % 43.30 % 44.72 % 45.96 % 78.62 % 21.25 % 62.07 % -4.71%
  YoY % 7.27% -3.18% -2.70% -41.54% 269.98% -65.76% -
  Horiz. % 74.83% 69.76% 72.05% 74.05% 126.66% 34.24% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,665,673 1,600,609 1,391,578 1,167,006 1,147,664 825,921 741,165 14.44%
  YoY % 4.06% 15.02% 19.24% 1.69% 38.96% 11.44% -
  Horiz. % 224.74% 215.96% 187.76% 157.46% 154.85% 111.44% 100.00%
NOSH 331,986 220,311 220,350 220,306 220,264 137,653 137,668 15.79%
  YoY % 50.69% -0.02% 0.02% 0.02% 60.01% -0.01% -
  Horiz. % 241.15% 160.03% 160.06% 160.03% 160.00% 99.99% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 23.96 % 17.88 % 16.40 % 14.07 % 16.40 % 17.66 % 15.43 % 7.61%
  YoY % 34.00% 9.02% 16.56% -14.21% -7.13% 14.45% -
  Horiz. % 155.28% 115.88% 106.29% 91.19% 106.29% 114.45% 100.00%
ROE 8.58 % 6.36 % 6.37 % 6.16 % 6.10 % 7.84 % 7.86 % 1.47%
  YoY % 34.91% -0.16% 3.41% 0.98% -22.19% -0.25% -
  Horiz. % 109.16% 80.92% 81.04% 78.37% 77.61% 99.75% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 179.66 258.40 245.46 231.99 193.91 266.42 274.03 -6.79%
  YoY % -30.47% 5.27% 5.81% 19.64% -27.22% -2.78% -
  Horiz. % 65.56% 94.30% 89.57% 84.66% 70.76% 97.22% 100.00%
EPS 43.05 46.19 40.25 32.64 31.80 30.18 42.29 0.30%
  YoY % -6.80% 14.76% 23.31% 2.64% 5.37% -28.64% -
  Horiz. % 101.80% 109.22% 95.18% 77.18% 75.20% 71.36% 100.00%
DPS 20.00 20.00 18.00 15.00 25.00 10.00 26.25 -4.43%
  YoY % 0.00% 11.11% 20.00% -40.00% 150.00% -61.90% -
  Horiz. % 76.19% 76.19% 68.57% 57.14% 95.24% 38.10% 100.00%
NAPS 5.0173 7.2652 6.3153 5.2972 5.2104 6.0000 5.3837 -1.17%
  YoY % -30.94% 15.04% 19.22% 1.67% -13.16% 11.45% -
  Horiz. % 93.19% 134.95% 117.30% 98.39% 96.78% 111.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 149.72 142.90 135.77 128.29 107.21 92.06 94.70 7.93%
  YoY % 4.77% 5.25% 5.83% 19.66% 16.46% -2.79% -
  Horiz. % 158.10% 150.90% 143.37% 135.47% 113.21% 97.21% 100.00%
EPS 35.88 25.54 22.26 18.05 17.58 16.26 14.61 16.15%
  YoY % 40.49% 14.73% 23.32% 2.67% 8.12% 11.29% -
  Horiz. % 245.59% 174.81% 152.36% 123.55% 120.33% 111.29% 100.00%
DPS 16.67 11.06 9.96 8.30 13.82 3.46 9.07 10.67%
  YoY % 50.72% 11.04% 20.00% -39.94% 299.42% -61.85% -
  Horiz. % 183.79% 121.94% 109.81% 91.51% 152.37% 38.15% 100.00%
NAPS 4.1811 4.0178 3.4931 2.9294 2.8808 2.0732 1.8604 14.44%
  YoY % 4.06% 15.02% 19.24% 1.69% 38.95% 11.44% -
  Horiz. % 224.74% 215.96% 187.76% 157.46% 154.85% 111.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 13.8800 16.9000 15.2000 13.4200 13.7800 15.3000 11.2000 -
P/RPS 7.73 6.54 6.19 5.78 7.11 5.74 4.09 11.19%
  YoY % 18.20% 5.65% 7.09% -18.71% 23.87% 40.34% -
  Horiz. % 189.00% 159.90% 151.34% 141.32% 173.84% 140.34% 100.00%
P/EPS 32.24 36.59 37.76 41.12 43.33 32.52 26.48 3.33%
  YoY % -11.89% -3.10% -8.17% -5.10% 33.24% 22.81% -
  Horiz. % 121.75% 138.18% 142.60% 155.29% 163.63% 122.81% 100.00%
EY 3.10 2.73 2.65 2.43 2.31 3.08 3.78 -3.25%
  YoY % 13.55% 3.02% 9.05% 5.19% -25.00% -18.52% -
  Horiz. % 82.01% 72.22% 70.11% 64.29% 61.11% 81.48% 100.00%
DY 1.44 1.18 1.18 1.12 1.81 0.65 2.34 -7.77%
  YoY % 22.03% 0.00% 5.36% -38.12% 178.46% -72.22% -
  Horiz. % 61.54% 50.43% 50.43% 47.86% 77.35% 27.78% 100.00%
P/NAPS 2.77 2.33 2.41 2.53 2.64 2.55 2.08 4.89%
  YoY % 18.88% -3.32% -4.74% -4.17% 3.53% 22.60% -
  Horiz. % 133.17% 112.02% 115.87% 121.63% 126.92% 122.60% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 08/07/15 25/07/14 08/07/13 09/07/12 07/07/11 08/07/10 06/07/09 -
Price 14.1800 17.5800 15.6400 13.7200 13.8000 16.2800 11.5000 -
P/RPS 7.89 6.80 6.37 5.91 7.12 6.11 4.20 11.08%
  YoY % 16.03% 6.75% 7.78% -16.99% 16.53% 45.48% -
  Horiz. % 187.86% 161.90% 151.67% 140.71% 169.52% 145.48% 100.00%
P/EPS 32.93 38.06 38.86 42.03 43.40 34.60 27.19 3.24%
  YoY % -13.48% -2.06% -7.54% -3.16% 25.43% 27.25% -
  Horiz. % 121.11% 139.98% 142.92% 154.58% 159.62% 127.25% 100.00%
EY 3.04 2.63 2.57 2.38 2.30 2.89 3.68 -3.13%
  YoY % 15.59% 2.33% 7.98% 3.48% -20.42% -21.47% -
  Horiz. % 82.61% 71.47% 69.84% 64.67% 62.50% 78.53% 100.00%
DY 1.41 1.14 1.15 1.09 1.81 0.61 2.28 -7.69%
  YoY % 23.68% -0.87% 5.50% -39.78% 196.72% -73.25% -
  Horiz. % 61.84% 50.00% 50.44% 47.81% 79.39% 26.75% 100.00%
P/NAPS 2.83 2.42 2.48 2.59 2.65 2.71 2.14 4.77%
  YoY % 16.94% -2.42% -4.25% -2.26% -2.21% 26.64% -
  Horiz. % 132.24% 113.08% 115.89% 121.03% 123.83% 126.64% 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
 
 

360  376  462  1089 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.075-0.005 
 TRIVE 0.010.00 
 ARMADA 0.14+0.005 
 VELESTO 0.125+0.01 
 ALAM 0.050.00 
 KNM 0.1150.00 
 HIBISCS 0.340.00 
 JAKS 0.775+0.015 
 SANICHI 0.0450.00 
 MINETEC 0.14+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