Highlights

[LPI] YoY 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 -     28.45%    YoY -     28.69%
Quarter Report


View:


Show?  YoY % Horiz. %

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 304,726 291,491 282,398 265,029 213,797 173,869 166,346 10.61%
  YoY % 4.54% 3.22% 6.55% 23.96% 22.96% 4.52% -
  Horiz. % 183.19% 175.23% 169.77% 159.32% 128.53% 104.52% 100.00%
PBT 101,829 68,551 62,507 54,531 41,971 35,896 29,994 22.58%
  YoY % 48.54% 9.67% 14.63% 29.93% 16.92% 19.68% -
  Horiz. % 339.50% 228.55% 208.40% 181.81% 139.93% 119.68% 100.00%
Tax -16,090 -17,370 -15,928 -14,100 -10,553 -9,452 -7,252 14.20%
  YoY % 7.37% -9.05% -12.96% -33.61% -11.65% -30.34% -
  Horiz. % 221.87% 239.52% 219.64% 194.43% 145.52% 130.34% 100.00%
NP 85,739 51,181 46,579 40,431 31,418 26,444 22,742 24.74%
  YoY % 67.52% 9.88% 15.21% 28.69% 18.81% 16.28% -
  Horiz. % 377.01% 225.05% 204.81% 177.78% 138.15% 116.28% 100.00%
NP to SH 85,739 51,181 46,579 40,431 31,418 26,444 22,742 24.74%
  YoY % 67.52% 9.88% 15.21% 28.69% 18.81% 16.28% -
  Horiz. % 377.01% 225.05% 204.81% 177.78% 138.15% 116.28% 100.00%
Tax Rate 15.80 % 25.34 % 25.48 % 25.86 % 25.14 % 26.33 % 24.18 % -6.84%
  YoY % -37.65% -0.55% -1.47% 2.86% -4.52% 8.89% -
  Horiz. % 65.34% 104.80% 105.38% 106.95% 103.97% 108.89% 100.00%
Total Cost 218,987 240,310 235,819 224,598 182,379 147,425 143,604 7.28%
  YoY % -8.87% 1.90% 5.00% 23.15% 23.71% 2.66% -
  Horiz. % 152.49% 167.34% 164.21% 156.40% 127.00% 102.66% 100.00%
Net Worth 1,665,673 1,600,689 1,391,487 1,167,144 1,147,968 825,944 741,138 14.44%
  YoY % 4.06% 15.03% 19.22% 1.67% 38.99% 11.44% -
  Horiz. % 224.75% 215.98% 187.75% 157.48% 154.89% 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 44,064 39,660 33,049 55,080 13,765 36,136 10.67%
  YoY % 50.68% 11.10% 20.00% -40.00% 300.13% -61.91% -
  Horiz. % 183.74% 121.94% 109.75% 91.46% 152.42% 38.09% 100.00%
Div Payout % 77.44 % 86.10 % 85.15 % 81.74 % 175.32 % 52.06 % 158.90 % -11.28%
  YoY % -10.06% 1.12% 4.17% -53.38% 236.77% -67.24% -
  Horiz. % 48.74% 54.19% 53.59% 51.44% 110.33% 32.76% 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 1,600,689 1,391,487 1,167,144 1,147,968 825,944 741,138 14.44%
  YoY % 4.06% 15.03% 19.22% 1.67% 38.99% 11.44% -
  Horiz. % 224.75% 215.98% 187.75% 157.48% 154.89% 111.44% 100.00%
NOSH 331,986 220,322 220,335 220,332 220,322 137,657 137,663 15.79%
  YoY % 50.68% -0.01% 0.00% 0.00% 60.05% -0.00% -
  Horiz. % 241.16% 160.04% 160.05% 160.05% 160.04% 100.00% 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 28.14 % 17.56 % 16.49 % 15.26 % 14.70 % 15.21 % 13.67 % 12.78%
  YoY % 60.25% 6.49% 8.06% 3.81% -3.35% 11.27% -
  Horiz. % 205.85% 128.46% 120.63% 111.63% 107.53% 111.27% 100.00%
ROE 5.15 % 3.20 % 3.35 % 3.46 % 2.74 % 3.20 % 3.07 % 9.00%
  YoY % 60.94% -4.48% -3.18% 26.28% -14.38% 4.23% -
  Horiz. % 167.75% 104.23% 109.12% 112.70% 89.25% 104.23% 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 91.79 132.30 128.17 120.29 97.04 126.31 120.84 -4.48%
  YoY % -30.62% 3.22% 6.55% 23.96% -23.17% 4.53% -
  Horiz. % 75.96% 109.48% 106.07% 99.54% 80.30% 104.53% 100.00%
EPS 25.82 23.23 21.14 18.35 14.26 12.32 16.52 7.72%
  YoY % 11.15% 9.89% 15.20% 28.68% 15.75% -25.42% -
  Horiz. % 156.30% 140.62% 127.97% 111.08% 86.32% 74.58% 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 76.49 73.17 70.89 66.53 53.67 43.64 41.76 10.61%
  YoY % 4.54% 3.22% 6.55% 23.96% 22.98% 4.50% -
  Horiz. % 183.17% 175.22% 169.76% 159.32% 128.52% 104.50% 100.00%
EPS 21.52 12.85 11.69 10.15 7.89 6.64 5.71 24.74%
  YoY % 67.47% 9.92% 15.17% 28.64% 18.83% 16.29% -
  Horiz. % 376.88% 225.04% 204.73% 177.76% 138.18% 116.29% 100.00%
DPS 16.67 11.06 9.96 8.30 13.83 3.46 9.07 10.67%
  YoY % 50.72% 11.04% 20.00% -39.99% 299.71% -61.85% -
  Horiz. % 183.79% 121.94% 109.81% 91.51% 152.48% 38.15% 100.00%
NAPS 4.1811 4.0180 3.4928 2.9297 2.8816 2.0732 1.8604 14.44%
  YoY % 4.06% 15.04% 19.22% 1.67% 38.99% 11.44% -
  Horiz. % 224.74% 215.98% 187.74% 157.48% 154.89% 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 15.12 12.77 11.86 11.16 14.20 12.11 9.27 8.49%
  YoY % 18.40% 7.67% 6.27% -21.41% 17.26% 30.64% -
  Horiz. % 163.11% 137.76% 127.94% 120.39% 153.18% 130.64% 100.00%
P/EPS 53.74 72.75 71.90 73.13 96.63 79.65 67.80 -3.80%
  YoY % -26.13% 1.18% -1.68% -24.32% 21.32% 17.48% -
  Horiz. % 79.26% 107.30% 106.05% 107.86% 142.52% 117.48% 100.00%
EY 1.86 1.37 1.39 1.37 1.03 1.26 1.48 3.88%
  YoY % 35.77% -1.44% 1.46% 33.01% -18.25% -14.86% -
  Horiz. % 125.68% 92.57% 93.92% 92.57% 69.59% 85.14% 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 15.45 13.29 12.20 11.41 14.22 12.89 9.52 8.40%
  YoY % 16.25% 8.93% 6.92% -19.76% 10.32% 35.40% -
  Horiz. % 162.29% 139.60% 128.15% 119.85% 149.37% 135.40% 100.00%
P/EPS 54.91 75.68 73.98 74.77 96.77 84.75 69.61 -3.87%
  YoY % -27.44% 2.30% -1.06% -22.73% 14.18% 21.75% -
  Horiz. % 78.88% 108.72% 106.28% 107.41% 139.02% 121.75% 100.00%
EY 1.82 1.32 1.35 1.34 1.03 1.18 1.44 3.98%
  YoY % 37.88% -2.22% 0.75% 30.10% -12.71% -18.06% -
  Horiz. % 126.39% 91.67% 93.75% 93.06% 71.53% 81.94% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

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

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
3. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
4. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
5. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
6. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
Partners & Brokers