Highlights

[LPI] YoY 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 -     17.81%    YoY -     5.58%
Quarter Report


View:


Show?  YoY % Horiz. %

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 349,507 301,236 283,508 256,307 236,281 194,591 206,625 9.15%
  YoY % 16.02% 6.25% 10.61% 8.48% 21.42% -5.82% -
  Horiz. % 169.15% 145.79% 137.21% 124.04% 114.35% 94.18% 100.00%
PBT 94,875 77,425 71,894 59,062 55,948 47,445 42,584 14.28%
  YoY % 22.54% 7.69% 21.73% 5.57% 17.92% 11.42% -
  Horiz. % 222.79% 181.82% 168.83% 138.70% 131.38% 111.42% 100.00%
Tax -19,033 -13,230 -11,537 -11,430 -10,832 -11,240 -9,687 11.91%
  YoY % -43.86% -14.67% -0.94% -5.52% 3.63% -16.03% -
  Horiz. % 196.48% 136.57% 119.10% 117.99% 111.82% 116.03% 100.00%
NP 75,842 64,195 60,357 47,632 45,116 36,205 32,897 14.93%
  YoY % 18.14% 6.36% 26.72% 5.58% 24.61% 10.06% -
  Horiz. % 230.54% 195.14% 183.47% 144.79% 137.14% 110.06% 100.00%
NP to SH 75,842 64,195 60,357 47,632 45,116 36,205 32,897 14.93%
  YoY % 18.14% 6.36% 26.72% 5.58% 24.61% 10.06% -
  Horiz. % 230.54% 195.14% 183.47% 144.79% 137.14% 110.06% 100.00%
Tax Rate 20.06 % 17.09 % 16.05 % 19.35 % 19.36 % 23.69 % 22.75 % -2.07%
  YoY % 17.38% 6.48% -17.05% -0.05% -18.28% 4.13% -
  Horiz. % 88.18% 75.12% 70.55% 85.05% 85.10% 104.13% 100.00%
Total Cost 273,665 237,041 223,151 208,675 191,165 158,386 173,728 7.86%
  YoY % 15.45% 6.22% 6.94% 9.16% 20.70% -8.83% -
  Horiz. % 157.52% 136.44% 128.45% 120.12% 110.04% 91.17% 100.00%
Net Worth 1,616,439 1,610,360 1,457,533 1,216,466 1,074,919 1,069,648 803,787 12.34%
  YoY % 0.38% 10.49% 19.82% 13.17% 0.49% 33.08% -
  Horiz. % 201.10% 200.35% 181.33% 151.34% 133.73% 133.08% 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 - - - - - - - -
  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
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 1,610,360 1,457,533 1,216,466 1,074,919 1,069,648 803,787 12.34%
  YoY % 0.38% 10.49% 19.82% 13.17% 0.49% 33.08% -
  Horiz. % 201.10% 200.35% 181.33% 151.34% 133.73% 133.08% 100.00%
NOSH 331,986 220,298 220,281 220,314 220,292 214,866 137,644 15.80%
  YoY % 50.70% 0.01% -0.02% 0.01% 2.53% 56.10% -
  Horiz. % 241.19% 160.05% 160.04% 160.06% 160.05% 156.10% 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 21.70 % 21.31 % 21.29 % 18.58 % 19.09 % 18.61 % 15.92 % 5.30%
  YoY % 1.83% 0.09% 14.59% -2.67% 2.58% 16.90% -
  Horiz. % 136.31% 133.86% 133.73% 116.71% 119.91% 116.90% 100.00%
ROE 4.69 % 3.99 % 4.14 % 3.92 % 4.20 % 3.38 % 4.09 % 2.31%
  YoY % 17.54% -3.62% 5.61% -6.67% 24.26% -17.36% -
  Horiz. % 114.67% 97.56% 101.22% 95.84% 102.69% 82.64% 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 105.28 136.74 128.70 116.34 107.26 90.56 150.12 -5.74%
  YoY % -23.01% 6.25% 10.62% 8.47% 18.44% -39.67% -
  Horiz. % 70.13% 91.09% 85.73% 77.50% 71.45% 60.33% 100.00%
EPS 22.85 29.14 27.40 21.62 20.48 16.85 23.90 -0.75%
  YoY % -21.59% 6.35% 26.73% 5.57% 21.54% -29.50% -
  Horiz. % 95.61% 121.92% 114.64% 90.46% 85.69% 70.50% 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 4.8690 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 87.73 75.61 71.16 64.34 59.31 48.85 51.87 9.15%
  YoY % 16.03% 6.25% 10.60% 8.48% 21.41% -5.82% -
  Horiz. % 169.13% 145.77% 137.19% 124.04% 114.34% 94.18% 100.00%
EPS 19.04 16.11 15.15 11.96 11.32 9.09 8.26 14.93%
  YoY % 18.19% 6.34% 26.67% 5.65% 24.53% 10.05% -
  Horiz. % 230.51% 195.04% 183.41% 144.79% 137.05% 110.05% 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 4.0575 4.0422 3.6586 3.0535 2.6982 2.6850 2.0176 12.34%
  YoY % 0.38% 10.48% 19.82% 13.17% 0.49% 33.08% -
  Horiz. % 201.11% 200.35% 181.33% 151.34% 133.73% 133.08% 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 13.09 12.86 11.89 11.43 11.06 12.96 8.26 7.97%
  YoY % 1.79% 8.16% 4.02% 3.35% -14.66% 56.90% -
  Horiz. % 158.47% 155.69% 143.95% 138.38% 133.90% 156.90% 100.00%
P/EPS 60.32 60.33 55.84 61.52 57.91 69.67 51.88 2.54%
  YoY % -0.02% 8.04% -9.23% 6.23% -16.88% 34.29% -
  Horiz. % 116.27% 116.29% 107.63% 118.58% 111.62% 134.29% 100.00%
EY 1.66 1.66 1.79 1.63 1.73 1.44 1.93 -2.48%
  YoY % 0.00% -7.26% 9.82% -5.78% 20.14% -25.39% -
  Horiz. % 86.01% 86.01% 92.75% 84.46% 89.64% 74.61% 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 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 13.72 12.78 12.00 11.60 10.98 12.99 8.14 9.09%
  YoY % 7.36% 6.50% 3.45% 5.65% -15.47% 59.58% -
  Horiz. % 168.55% 157.00% 147.42% 142.51% 134.89% 159.58% 100.00%
P/EPS 63.21 59.99 56.35 62.44 57.52 69.79 51.13 3.60%
  YoY % 5.37% 6.46% -9.75% 8.55% -17.58% 36.50% -
  Horiz. % 123.63% 117.33% 110.21% 122.12% 112.50% 136.50% 100.00%
EY 1.58 1.67 1.77 1.60 1.74 1.43 1.96 -3.53%
  YoY % -5.39% -5.65% 10.62% -8.05% 21.68% -27.04% -
  Horiz. % 80.61% 85.20% 90.31% 81.63% 88.78% 72.96% 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 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.
 


 

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
Partners & Brokers