Highlights

[LPI] YoY Quarter Result on 2012-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -0.52%    YoY -     20.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 338,623 299,168 294,649 271,929 239,323 190,635 178,883 11.22%
  YoY % 13.19% 1.53% 8.36% 13.62% 25.54% 6.57% -
  Horiz. % 189.30% 167.24% 164.72% 152.01% 133.79% 106.57% 100.00%
PBT 125,616 133,299 71,309 62,622 51,999 49,135 46,520 18.00%
  YoY % -5.76% 86.93% 13.87% 20.43% 5.83% 5.62% -
  Horiz. % 270.03% 286.54% 153.29% 134.61% 111.78% 105.62% 100.00%
Tax -23,405 -16,240 -18,917 -15,237 -12,665 -12,198 -11,549 12.49%
  YoY % -44.12% 14.15% -24.15% -20.31% -3.83% -5.62% -
  Horiz. % 202.66% 140.62% 163.80% 131.93% 109.66% 105.62% 100.00%
NP 102,211 117,059 52,392 47,385 39,334 36,937 34,971 19.56%
  YoY % -12.68% 123.43% 10.57% 20.47% 6.49% 5.62% -
  Horiz. % 292.27% 334.73% 149.82% 135.50% 112.48% 105.62% 100.00%
NP to SH 102,211 117,059 52,392 47,385 39,334 36,937 34,971 19.56%
  YoY % -12.68% 123.43% 10.57% 20.47% 6.49% 5.62% -
  Horiz. % 292.27% 334.73% 149.82% 135.50% 112.48% 105.62% 100.00%
Tax Rate 18.63 % 12.18 % 26.53 % 24.33 % 24.36 % 24.83 % 24.83 % -4.67%
  YoY % 52.96% -54.09% 9.04% -0.12% -1.89% 0.00% -
  Horiz. % 75.03% 49.05% 106.85% 97.99% 98.11% 100.00% 100.00%
Total Cost 236,412 182,109 242,257 224,544 199,989 153,698 143,912 8.62%
  YoY % 29.82% -24.83% 7.89% 12.28% 30.12% 6.80% -
  Horiz. % 164.28% 126.54% 168.34% 156.03% 138.97% 106.80% 100.00%
Net Worth 1,738,610 1,649,344 1,605,939 1,372,534 1,181,848 1,160,178 826,086 13.20%
  YoY % 5.41% 2.70% 17.01% 16.13% 1.87% 40.44% -
  Horiz. % 210.46% 199.66% 194.40% 166.15% 143.07% 140.44% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 165,993 121,468 114,518 110,146 110,179 99,115 56,793 19.56%
  YoY % 36.66% 6.07% 3.97% -0.03% 11.16% 74.52% -
  Horiz. % 292.27% 213.88% 201.64% 193.94% 194.00% 174.52% 100.00%
Div Payout % 162.40 % 103.77 % 218.58 % 232.45 % 280.11 % 268.34 % 162.40 % -
  YoY % 56.50% -52.53% -5.97% -17.01% 4.39% 65.23% -
  Horiz. % 100.00% 63.90% 134.59% 143.13% 172.48% 165.23% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,738,610 1,649,344 1,605,939 1,372,534 1,181,848 1,160,178 826,086 13.20%
  YoY % 5.41% 2.70% 17.01% 16.13% 1.87% 40.44% -
  Horiz. % 210.46% 199.66% 194.40% 166.15% 143.07% 140.44% 100.00%
NOSH 331,986 220,852 220,226 220,292 220,358 220,256 137,681 15.79%
  YoY % 50.32% 0.28% -0.03% -0.03% 0.05% 59.98% -
  Horiz. % 241.13% 160.41% 159.95% 160.00% 160.05% 159.98% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 30.18 % 39.13 % 17.78 % 17.43 % 16.44 % 19.38 % 19.55 % 7.50%
  YoY % -22.87% 120.08% 2.01% 6.02% -15.17% -0.87% -
  Horiz. % 154.37% 200.15% 90.95% 89.16% 84.09% 99.13% 100.00%
ROE 5.88 % 7.10 % 3.26 % 3.45 % 3.33 % 3.18 % 4.23 % 5.64%
  YoY % -17.18% 117.79% -5.51% 3.60% 4.72% -24.82% -
  Horiz. % 139.01% 167.85% 77.07% 81.56% 78.72% 75.18% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 102.00 135.46 133.79 123.44 108.61 86.55 129.93 -3.95%
  YoY % -24.70% 1.25% 8.38% 13.65% 25.49% -33.39% -
  Horiz. % 78.50% 104.26% 102.97% 95.01% 83.59% 66.61% 100.00%
EPS 30.79 53.00 23.79 21.51 17.85 16.77 16.30 11.18%
  YoY % -41.91% 122.78% 10.60% 20.50% 6.44% 2.88% -
  Horiz. % 188.90% 325.15% 145.95% 131.96% 109.51% 102.88% 100.00%
DPS 50.00 55.00 52.00 50.00 50.00 45.00 41.25 3.26%
  YoY % -9.09% 5.77% 4.00% 0.00% 11.11% 9.09% -
  Horiz. % 121.21% 133.33% 126.06% 121.21% 121.21% 109.09% 100.00%
NAPS 5.2370 7.4681 7.2922 6.2305 5.3633 5.2674 6.0000 -2.24%
  YoY % -29.88% 2.41% 17.04% 16.17% 1.82% -12.21% -
  Horiz. % 87.28% 124.47% 121.54% 103.84% 89.39% 87.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 85.00 75.10 73.96 68.26 60.07 47.85 44.90 11.22%
  YoY % 13.18% 1.54% 8.35% 13.63% 25.54% 6.57% -
  Horiz. % 189.31% 167.26% 164.72% 152.03% 133.79% 106.57% 100.00%
EPS 25.66 29.38 13.15 11.89 9.87 9.27 8.78 19.56%
  YoY % -12.66% 123.42% 10.60% 20.47% 6.47% 5.58% -
  Horiz. % 292.26% 334.62% 149.77% 135.42% 112.41% 105.58% 100.00%
DPS 41.67 30.49 28.75 27.65 27.66 24.88 14.26 19.56%
  YoY % 36.67% 6.05% 3.98% -0.04% 11.17% 74.47% -
  Horiz. % 292.22% 213.81% 201.61% 193.90% 193.97% 174.47% 100.00%
NAPS 4.3642 4.1401 4.0311 3.4453 2.9666 2.9122 2.0736 13.20%
  YoY % 5.41% 2.70% 17.00% 16.14% 1.87% 40.44% -
  Horiz. % 210.46% 199.66% 194.40% 166.15% 143.07% 140.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 16.0800 18.0600 17.4400 14.5400 13.5200 13.1800 13.7000 -
P/RPS 15.76 13.33 13.04 11.78 12.45 15.23 10.54 6.93%
  YoY % 18.23% 2.22% 10.70% -5.38% -18.25% 44.50% -
  Horiz. % 149.53% 126.47% 123.72% 111.76% 118.12% 144.50% 100.00%
P/EPS 52.23 34.07 73.31 67.60 75.74 78.59 53.94 -0.54%
  YoY % 53.30% -53.53% 8.45% -10.75% -3.63% 45.70% -
  Horiz. % 96.83% 63.16% 135.91% 125.32% 140.42% 145.70% 100.00%
EY 1.91 2.93 1.36 1.48 1.32 1.27 1.85 0.53%
  YoY % -34.81% 115.44% -8.11% 12.12% 3.94% -31.35% -
  Horiz. % 103.24% 158.38% 73.51% 80.00% 71.35% 68.65% 100.00%
DY 3.11 3.05 2.98 3.44 3.70 3.41 3.01 0.55%
  YoY % 1.97% 2.35% -13.37% -7.03% 8.50% 13.29% -
  Horiz. % 103.32% 101.33% 99.00% 114.29% 122.92% 113.29% 100.00%
P/NAPS 3.07 2.42 2.39 2.33 2.52 2.50 2.28 5.08%
  YoY % 26.86% 1.26% 2.58% -7.54% 0.80% 9.65% -
  Horiz. % 134.65% 106.14% 104.82% 102.19% 110.53% 109.65% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 27/01/16 28/01/15 08/01/14 08/01/13 09/01/12 11/01/11 07/01/10 -
Price 15.7000 18.5000 17.8400 14.7200 13.8400 13.9000 14.1400 -
P/RPS 15.39 13.66 13.33 11.92 12.74 16.06 10.88 5.95%
  YoY % 12.66% 2.48% 11.83% -6.44% -20.67% 47.61% -
  Horiz. % 141.45% 125.55% 122.52% 109.56% 117.10% 147.61% 100.00%
P/EPS 50.99 34.90 74.99 68.43 77.54 82.89 55.67 -1.45%
  YoY % 46.10% -53.46% 9.59% -11.75% -6.45% 48.90% -
  Horiz. % 91.59% 62.69% 134.70% 122.92% 139.29% 148.90% 100.00%
EY 1.96 2.87 1.33 1.46 1.29 1.21 1.80 1.43%
  YoY % -31.71% 115.79% -8.90% 13.18% 6.61% -32.78% -
  Horiz. % 108.89% 159.44% 73.89% 81.11% 71.67% 67.22% 100.00%
DY 3.18 2.97 2.91 3.40 3.61 3.24 2.92 1.43%
  YoY % 7.07% 2.06% -14.41% -5.82% 11.42% 10.96% -
  Horiz. % 108.90% 101.71% 99.66% 116.44% 123.63% 110.96% 100.00%
P/NAPS 3.00 2.48 2.45 2.36 2.58 2.64 2.36 4.08%
  YoY % 20.97% 1.22% 3.81% -8.53% -2.27% 11.86% -
  Horiz. % 127.12% 105.08% 103.81% 100.00% 109.32% 111.86% 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