Highlights

[LPI] YoY Quarter Result on 2013-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -11.13%    YoY -     33.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 320,561 291,730 277,798 258,467 246,061 213,328 192,867 8.83%
  YoY % 9.88% 5.02% 7.48% 5.04% 15.34% 10.61% -
  Horiz. % 166.21% 151.26% 144.04% 134.01% 127.58% 110.61% 100.00%
PBT 82,181 70,746 62,674 51,091 37,821 50,135 48,831 9.05%
  YoY % 16.16% 12.88% 22.67% 35.09% -24.56% 2.67% -
  Horiz. % 168.30% 144.88% 128.35% 104.63% 77.45% 102.67% 100.00%
Tax -16,795 -13,549 -12,093 -8,979 -6,344 -11,509 -10,509 8.12%
  YoY % -23.96% -12.04% -34.68% -41.54% 44.88% -9.52% -
  Horiz. % 159.82% 128.93% 115.07% 85.44% 60.37% 109.52% 100.00%
NP 65,386 57,197 50,581 42,112 31,477 38,626 38,322 9.30%
  YoY % 14.32% 13.08% 20.11% 33.79% -18.51% 0.79% -
  Horiz. % 170.62% 149.25% 131.99% 109.89% 82.14% 100.79% 100.00%
NP to SH 65,386 57,197 50,581 42,112 31,477 38,626 38,322 9.30%
  YoY % 14.32% 13.08% 20.11% 33.79% -18.51% 0.79% -
  Horiz. % 170.62% 149.25% 131.99% 109.89% 82.14% 100.79% 100.00%
Tax Rate 20.44 % 19.15 % 19.30 % 17.57 % 16.77 % 22.96 % 21.52 % -0.85%
  YoY % 6.74% -0.78% 9.85% 4.77% -26.96% 6.69% -
  Horiz. % 94.98% 88.99% 89.68% 81.64% 77.93% 106.69% 100.00%
Total Cost 255,175 234,533 227,217 216,355 214,584 174,702 154,545 8.71%
  YoY % 8.80% 3.22% 5.02% 0.83% 22.83% 13.04% -
  Horiz. % 165.11% 151.76% 147.02% 139.99% 138.85% 113.04% 100.00%
Net Worth 1,648,044 1,623,511 1,525,889 1,305,009 1,117,863 1,104,342 825,905 12.19%
  YoY % 1.51% 6.40% 16.93% 16.74% 1.22% 33.71% -
  Horiz. % 199.54% 196.57% 184.75% 158.01% 135.35% 133.71% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,648,044 1,623,511 1,525,889 1,305,009 1,117,863 1,104,342 825,905 12.19%
  YoY % 1.51% 6.40% 16.93% 16.74% 1.22% 33.71% -
  Horiz. % 199.54% 196.57% 184.75% 158.01% 135.35% 133.71% 100.00%
NOSH 331,986 331,986 220,300 220,366 220,272 220,216 137,650 15.79%
  YoY % 0.00% 50.70% -0.03% 0.04% 0.03% 59.98% -
  Horiz. % 241.18% 241.18% 160.04% 160.09% 160.02% 159.98% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 20.40 % 19.61 % 18.21 % 16.29 % 12.79 % 18.11 % 19.87 % 0.44%
  YoY % 4.03% 7.69% 11.79% 27.37% -29.38% -8.86% -
  Horiz. % 102.67% 98.69% 91.65% 81.98% 64.37% 91.14% 100.00%
ROE 3.97 % 3.52 % 3.31 % 3.23 % 2.82 % 3.50 % 4.64 % -2.56%
  YoY % 12.78% 6.34% 2.48% 14.54% -19.43% -24.57% -
  Horiz. % 85.56% 75.86% 71.34% 69.61% 60.78% 75.43% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 96.56 87.87 126.10 117.29 111.71 96.87 140.11 -6.01%
  YoY % 9.89% -30.32% 7.51% 5.00% 15.32% -30.86% -
  Horiz. % 68.92% 62.72% 90.00% 83.71% 79.73% 69.14% 100.00%
EPS 19.70 17.23 22.96 19.11 14.29 17.54 17.86 1.65%
  YoY % 14.34% -24.96% 20.15% 33.73% -18.53% -1.79% -
  Horiz. % 110.30% 96.47% 128.56% 107.00% 80.01% 98.21% 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 4.9642 4.8903 6.9264 5.9220 5.0749 5.0148 6.0000 -3.11%
  YoY % 1.51% -29.40% 16.96% 16.69% 1.20% -16.42% -
  Horiz. % 82.74% 81.50% 115.44% 98.70% 84.58% 83.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 80.47 73.23 69.73 64.88 61.76 53.55 48.41 8.83%
  YoY % 9.89% 5.02% 7.48% 5.05% 15.33% 10.62% -
  Horiz. % 166.23% 151.27% 144.04% 134.02% 127.58% 110.62% 100.00%
EPS 16.41 14.36 12.70 10.57 7.90 9.70 9.62 9.30%
  YoY % 14.28% 13.07% 20.15% 33.80% -18.56% 0.83% -
  Horiz. % 170.58% 149.27% 132.02% 109.88% 82.12% 100.83% 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 4.1368 4.0753 3.8302 3.2758 2.8060 2.7721 2.0731 12.19%
  YoY % 1.51% 6.40% 16.92% 16.74% 1.22% 33.72% -
  Horiz. % 199.55% 196.58% 184.76% 158.01% 135.35% 133.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 15.3600 15.0800 16.6000 13.6000 13.9600 13.7200 13.7200 -
P/RPS 15.91 17.16 13.16 11.60 12.50 14.16 9.79 8.42%
  YoY % -7.28% 30.40% 13.45% -7.20% -11.72% 44.64% -
  Horiz. % 162.51% 175.28% 134.42% 118.49% 127.68% 144.64% 100.00%
P/EPS 77.99 87.53 72.30 71.17 97.69 78.22 49.28 7.94%
  YoY % -10.90% 21.07% 1.59% -27.15% 24.89% 58.73% -
  Horiz. % 158.26% 177.62% 146.71% 144.42% 198.23% 158.73% 100.00%
EY 1.28 1.14 1.38 1.41 1.02 1.28 2.03 -7.39%
  YoY % 12.28% -17.39% -2.13% 38.24% -20.31% -36.95% -
  Horiz. % 63.05% 56.16% 67.98% 69.46% 50.25% 63.05% 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 3.09 3.08 2.40 2.30 2.75 2.74 2.29 5.12%
  YoY % 0.32% 28.33% 4.35% -16.36% 0.36% 19.65% -
  Horiz. % 134.93% 134.50% 104.80% 100.44% 120.09% 119.65% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 07/04/16 08/04/15 08/04/14 08/04/13 09/04/12 07/04/11 08/04/10 -
Price 15.5800 14.8800 16.6000 13.5400 13.9800 13.7600 13.8000 -
P/RPS 16.14 16.93 13.16 11.54 12.51 14.20 9.85 8.57%
  YoY % -4.67% 28.65% 14.04% -7.75% -11.90% 44.16% -
  Horiz. % 163.86% 171.88% 133.60% 117.16% 127.01% 144.16% 100.00%
P/EPS 79.10 86.37 72.30 70.85 97.83 78.45 49.57 8.09%
  YoY % -8.42% 19.46% 2.05% -27.58% 24.70% 58.26% -
  Horiz. % 159.57% 174.24% 145.85% 142.93% 197.36% 158.26% 100.00%
EY 1.26 1.16 1.38 1.41 1.02 1.27 2.02 -7.56%
  YoY % 8.62% -15.94% -2.13% 38.24% -19.69% -37.13% -
  Horiz. % 62.38% 57.43% 68.32% 69.80% 50.50% 62.87% 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 3.14 3.04 2.40 2.29 2.75 2.74 2.30 5.32%
  YoY % 3.29% 26.67% 4.80% -16.73% 0.36% 19.13% -
  Horiz. % 136.52% 132.17% 104.35% 99.57% 119.57% 119.13% 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.
 


 

330  197  519  1216 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.485+0.005 
 KNM 0.365+0.005 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 
 FINTEC 0.06+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers