Highlights

[LPI] YoY 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 -     -19.98%    YoY -     -18.51%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. Technical Buy - TEKSENG (7200) PublicInvest Research
7. Does London Biscuit worth anything? kcchongnz kcchongnz blog
8. Daily technical highlights – (FPGROUP,RSAWIT) Kenanga Research & Investment
Partners & Brokers