Highlights

[LPI] YoY Cumulative 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 -     66.24%    YoY -     3.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 945,963 870,525 824,373 767,397 663,406 561,327 583,878 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 267,450 208,650 185,492 151,414 148,054 132,172 114,815 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 -48,672 -42,693 -36,444 -31,874 -32,894 -31,201 -23,698 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 218,778 165,957 149,048 119,540 115,160 100,971 91,117 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 218,778 165,957 149,048 119,540 115,160 100,971 91,117 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 727,185 704,568 675,325 647,857 548,246 460,356 492,761 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 66,397 44,061 39,658 33,046 55,068 21,469 36,135 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 13.53 % 10.31 % 10.22 % 9.83 % 10.71 % 9.45 % 11.33 % 3.00%
  YoY % 31.23% 0.88% 3.97% -8.22% 13.33% -16.59% -
  Horiz. % 119.42% 91.00% 90.20% 86.76% 94.53% 83.41% 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 284.94 395.14 374.17 348.33 301.17 261.45 424.15 -6.41%
  YoY % -27.89% 5.60% 7.42% 15.66% 15.19% -38.36% -
  Horiz. % 67.18% 93.16% 88.22% 82.12% 71.01% 61.64% 100.00%
EPS 65.90 75.33 67.65 54.26 52.28 47.03 66.19 -0.07%
  YoY % -12.52% 11.35% 24.68% 3.79% 11.16% -28.95% -
  Horiz. % 99.56% 113.81% 102.21% 81.98% 78.98% 71.05% 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 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 237.45 218.51 206.93 192.63 166.52 140.90 146.56 8.37%
  YoY % 8.67% 5.60% 7.42% 15.68% 18.18% -3.86% -
  Horiz. % 162.02% 149.09% 141.19% 131.43% 113.62% 96.14% 100.00%
EPS 54.92 41.66 37.41 30.01 28.91 25.35 22.87 15.71%
  YoY % 31.83% 11.36% 24.66% 3.80% 14.04% 10.84% -
  Horiz. % 240.14% 182.16% 163.58% 131.22% 126.41% 110.84% 100.00%
DPS 16.67 11.06 9.95 8.30 13.82 5.39 9.07 10.67%
  YoY % 50.72% 11.16% 19.88% -39.94% 156.40% -40.57% -
  Horiz. % 183.79% 121.94% 109.70% 91.51% 152.37% 59.43% 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 4.84 4.45 4.09 3.82 3.94 4.49 2.92 8.78%
  YoY % 8.76% 8.80% 7.07% -3.05% -12.25% 53.77% -
  Horiz. % 165.75% 152.40% 140.07% 130.82% 134.93% 153.77% 100.00%
P/EPS 20.91 23.34 22.62 24.51 22.69 24.96 18.73 1.85%
  YoY % -10.41% 3.18% -7.71% 8.02% -9.09% 33.26% -
  Horiz. % 111.64% 124.61% 120.77% 130.86% 121.14% 133.26% 100.00%
EY 4.78 4.28 4.42 4.08 4.41 4.01 5.34 -1.83%
  YoY % 11.68% -3.17% 8.33% -7.48% 9.98% -24.91% -
  Horiz. % 89.51% 80.15% 82.77% 76.40% 82.58% 75.09% 100.00%
DY 1.45 1.14 1.18 1.13 2.11 0.85 2.12 -6.13%
  YoY % 27.19% -3.39% 4.42% -46.45% 148.24% -59.91% -
  Horiz. % 68.40% 53.77% 55.66% 53.30% 99.53% 40.09% 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 5.07 4.42 4.13 3.88 3.91 4.50 2.88 9.88%
  YoY % 14.71% 7.02% 6.44% -0.77% -13.11% 56.25% -
  Horiz. % 176.04% 153.47% 143.40% 134.72% 135.76% 156.25% 100.00%
P/EPS 21.91 23.20 22.82 24.88 22.53 25.01 18.46 2.90%
  YoY % -5.56% 1.67% -8.28% 10.43% -9.92% 35.48% -
  Horiz. % 118.69% 125.68% 123.62% 134.78% 122.05% 135.48% 100.00%
EY 4.56 4.31 4.38 4.02 4.44 4.00 5.42 -2.84%
  YoY % 5.80% -1.60% 8.96% -9.46% 11.00% -26.20% -
  Horiz. % 84.13% 79.52% 80.81% 74.17% 81.92% 73.80% 100.00%
DY 1.39 1.14 1.17 1.11 2.12 0.85 2.15 -7.01%
  YoY % 21.93% -2.56% 5.41% -47.64% 149.41% -60.47% -
  Horiz. % 64.65% 53.02% 54.42% 51.63% 98.60% 39.53% 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