Highlights

[LPI] YoY Cumulative Quarter 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 -     -79.63%    YoY -     -18.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 291,730 277,798 258,467 246,061 213,328 192,867 210,907 5.55%
  YoY % 5.02% 7.48% 5.04% 15.34% 10.61% -8.55% -
  Horiz. % 138.32% 131.72% 122.55% 116.67% 101.15% 91.45% 100.00%
PBT 70,746 62,674 51,091 37,821 50,135 48,831 42,237 8.97%
  YoY % 12.88% 22.67% 35.09% -24.56% 2.67% 15.61% -
  Horiz. % 167.50% 148.39% 120.96% 89.54% 118.70% 115.61% 100.00%
Tax -13,549 -12,093 -8,979 -6,344 -11,509 -10,509 -6,759 12.28%
  YoY % -12.04% -34.68% -41.54% 44.88% -9.52% -55.48% -
  Horiz. % 200.46% 178.92% 132.85% 93.86% 170.28% 155.48% 100.00%
NP 57,197 50,581 42,112 31,477 38,626 38,322 35,478 8.28%
  YoY % 13.08% 20.11% 33.79% -18.51% 0.79% 8.02% -
  Horiz. % 161.22% 142.57% 118.70% 88.72% 108.87% 108.02% 100.00%
NP to SH 57,197 50,581 42,112 31,477 38,626 38,322 35,478 8.28%
  YoY % 13.08% 20.11% 33.79% -18.51% 0.79% 8.02% -
  Horiz. % 161.22% 142.57% 118.70% 88.72% 108.87% 108.02% 100.00%
Tax Rate 19.15 % 19.30 % 17.57 % 16.77 % 22.96 % 21.52 % 16.00 % 3.04%
  YoY % -0.78% 9.85% 4.77% -26.96% 6.69% 34.50% -
  Horiz. % 119.69% 120.62% 109.81% 104.81% 143.50% 134.50% 100.00%
Total Cost 234,533 227,217 216,355 214,584 174,702 154,545 175,429 4.96%
  YoY % 3.22% 5.02% 0.83% 22.83% 13.04% -11.90% -
  Horiz. % 133.69% 129.52% 123.33% 122.32% 99.59% 88.10% 100.00%
Net Worth 1,623,511 1,525,889 1,305,009 1,117,863 1,104,342 825,905 647,139 16.56%
  YoY % 6.40% 16.93% 16.74% 1.22% 33.71% 27.62% -
  Horiz. % 250.87% 235.79% 201.66% 172.74% 170.65% 127.62% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,623,511 1,525,889 1,305,009 1,117,863 1,104,342 825,905 647,139 16.56%
  YoY % 6.40% 16.93% 16.74% 1.22% 33.71% 27.62% -
  Horiz. % 250.87% 235.79% 201.66% 172.74% 170.65% 127.62% 100.00%
NOSH 331,986 220,300 220,366 220,272 220,216 137,650 137,671 15.79%
  YoY % 50.70% -0.03% 0.04% 0.03% 59.98% -0.02% -
  Horiz. % 241.14% 160.02% 160.07% 160.00% 159.96% 99.98% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 19.61 % 18.21 % 16.29 % 12.79 % 18.11 % 19.87 % 16.82 % 2.59%
  YoY % 7.69% 11.79% 27.37% -29.38% -8.86% 18.13% -
  Horiz. % 116.59% 108.26% 96.85% 76.04% 107.67% 118.13% 100.00%
ROE 3.52 % 3.31 % 3.23 % 2.82 % 3.50 % 4.64 % 5.48 % -7.11%
  YoY % 6.34% 2.48% 14.54% -19.43% -24.57% -15.33% -
  Horiz. % 64.23% 60.40% 58.94% 51.46% 63.87% 84.67% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 87.87 126.10 117.29 111.71 96.87 140.11 153.20 -8.84%
  YoY % -30.32% 7.51% 5.00% 15.32% -30.86% -8.54% -
  Horiz. % 57.36% 82.31% 76.56% 72.92% 63.23% 91.46% 100.00%
EPS 17.23 22.96 19.11 14.29 17.54 17.86 25.77 -6.49%
  YoY % -24.96% 20.15% 33.73% -18.53% -1.79% -30.69% -
  Horiz. % 66.86% 89.10% 74.16% 55.45% 68.06% 69.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.8903 6.9264 5.9220 5.0749 5.0148 6.0000 4.7006 0.66%
  YoY % -29.40% 16.96% 16.69% 1.20% -16.42% 27.64% -
  Horiz. % 104.04% 147.35% 125.98% 107.96% 106.68% 127.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 73.23 69.73 64.88 61.76 53.55 48.41 52.94 5.55%
  YoY % 5.02% 7.48% 5.05% 15.33% 10.62% -8.56% -
  Horiz. % 138.33% 131.72% 122.55% 116.66% 101.15% 91.44% 100.00%
EPS 14.36 12.70 10.57 7.90 9.70 9.62 8.91 8.28%
  YoY % 13.07% 20.15% 33.80% -18.56% 0.83% 7.97% -
  Horiz. % 161.17% 142.54% 118.63% 88.66% 108.87% 107.97% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.0753 3.8302 3.2758 2.8060 2.7721 2.0731 1.6244 16.56%
  YoY % 6.40% 16.92% 16.74% 1.22% 33.72% 27.62% -
  Horiz. % 250.88% 235.79% 201.66% 172.74% 170.65% 127.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 15.0800 16.6000 13.6000 13.9600 13.7200 13.7200 9.0000 -
P/RPS 17.16 13.16 11.60 12.50 14.16 9.79 5.87 19.57%
  YoY % 30.40% 13.45% -7.20% -11.72% 44.64% 66.78% -
  Horiz. % 292.33% 224.19% 197.62% 212.95% 241.23% 166.78% 100.00%
P/EPS 87.53 72.30 71.17 97.69 78.22 49.28 34.92 16.54%
  YoY % 21.07% 1.59% -27.15% 24.89% 58.73% 41.12% -
  Horiz. % 250.66% 207.04% 203.81% 279.75% 224.00% 141.12% 100.00%
EY 1.14 1.38 1.41 1.02 1.28 2.03 2.86 -14.21%
  YoY % -17.39% -2.13% 38.24% -20.31% -36.95% -29.02% -
  Horiz. % 39.86% 48.25% 49.30% 35.66% 44.76% 70.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.08 2.40 2.30 2.75 2.74 2.29 1.91 8.29%
  YoY % 28.33% 4.35% -16.36% 0.36% 19.65% 19.90% -
  Horiz. % 161.26% 125.65% 120.42% 143.98% 143.46% 119.90% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 08/04/15 08/04/14 08/04/13 09/04/12 07/04/11 08/04/10 08/04/09 -
Price 14.8800 16.6000 13.5400 13.9800 13.7600 13.8000 9.1000 -
P/RPS 16.93 13.16 11.54 12.51 14.20 9.85 5.94 19.06%
  YoY % 28.65% 14.04% -7.75% -11.90% 44.16% 65.82% -
  Horiz. % 285.02% 221.55% 194.28% 210.61% 239.06% 165.82% 100.00%
P/EPS 86.37 72.30 70.85 97.83 78.45 49.57 35.31 16.07%
  YoY % 19.46% 2.05% -27.58% 24.70% 58.26% 40.39% -
  Horiz. % 244.60% 204.76% 200.65% 277.06% 222.18% 140.39% 100.00%
EY 1.16 1.38 1.41 1.02 1.27 2.02 2.83 -13.81%
  YoY % -15.94% -2.13% 38.24% -19.69% -37.13% -28.62% -
  Horiz. % 40.99% 48.76% 49.82% 36.04% 44.88% 71.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.04 2.40 2.29 2.75 2.74 2.30 1.94 7.77%
  YoY % 26.67% 4.80% -16.73% 0.36% 19.13% 18.56% -
  Horiz. % 156.70% 123.71% 118.04% 141.75% 141.24% 118.56% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. 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
PARTNERS & BROKERS