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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers