Highlights

[LPI] YoY TTM 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 -     6.12%    YoY -     9.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,196,860 1,147,446 1,069,101 986,694 812,351 752,244 686,111 9.71%
  YoY % 4.31% 7.33% 8.35% 21.46% 7.99% 9.64% -
  Horiz. % 174.44% 167.24% 155.82% 143.81% 118.40% 109.64% 100.00%
PBT 383,299 274,428 235,282 200,299 188,686 173,831 152,127 16.64%
  YoY % 39.67% 16.64% 17.47% 6.15% 8.55% 14.27% -
  Horiz. % 251.96% 180.39% 154.66% 131.67% 124.03% 114.27% 100.00%
Tax -59,109 -59,917 -51,574 -43,941 -45,500 -41,197 -34,981 9.13%
  YoY % 1.35% -16.18% -17.37% 3.43% -10.44% -17.77% -
  Horiz. % 168.97% 171.28% 147.43% 125.61% 130.07% 117.77% 100.00%
NP 324,190 214,511 183,708 156,358 143,186 132,634 117,146 18.48%
  YoY % 51.13% 16.77% 17.49% 9.20% 7.96% 13.22% -
  Horiz. % 276.74% 183.11% 156.82% 133.47% 122.23% 113.22% 100.00%
NP to SH 324,190 214,511 183,708 156,358 143,186 132,634 117,146 18.48%
  YoY % 51.13% 16.77% 17.49% 9.20% 7.96% 13.22% -
  Horiz. % 276.74% 183.11% 156.82% 133.47% 122.23% 113.22% 100.00%
Tax Rate 15.42 % 21.83 % 21.92 % 21.94 % 24.11 % 23.70 % 22.99 % -6.44%
  YoY % -29.36% -0.41% -0.09% -9.00% 1.73% 3.09% -
  Horiz. % 67.07% 94.95% 95.35% 95.43% 104.87% 103.09% 100.00%
Total Cost 872,670 932,935 885,393 830,336 669,165 619,610 568,965 7.39%
  YoY % -6.46% 5.37% 6.63% 24.09% 8.00% 8.90% -
  Horiz. % 153.38% 163.97% 155.61% 145.94% 117.61% 108.90% 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 187,865 158,582 149,806 143,229 154,196 70,559 111,839 9.02%
  YoY % 18.47% 5.86% 4.59% -7.11% 118.53% -36.91% -
  Horiz. % 167.98% 141.79% 133.95% 128.07% 137.87% 63.09% 100.00%
Div Payout % 57.95 % 73.93 % 81.55 % 91.60 % 107.69 % 53.20 % 95.47 % -7.98%
  YoY % -21.62% -9.34% -10.97% -14.94% 102.42% -44.28% -
  Horiz. % 60.70% 77.44% 85.42% 95.95% 112.80% 55.72% 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 27.09 % 18.69 % 17.18 % 15.85 % 17.63 % 17.63 % 17.07 % 8.00%
  YoY % 44.94% 8.79% 8.39% -10.10% 0.00% 3.28% -
  Horiz. % 158.70% 109.49% 100.64% 92.85% 103.28% 103.28% 100.00%
ROE 19.46 % 13.40 % 13.20 % 13.40 % 12.47 % 16.06 % 15.81 % 3.52%
  YoY % 45.22% 1.52% -1.49% 7.46% -22.35% 1.58% -
  Horiz. % 123.09% 84.76% 83.49% 84.76% 78.87% 101.58% 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 360.52 520.80 485.21 447.82 368.71 546.46 498.40 -5.25%
  YoY % -30.78% 7.33% 8.35% 21.46% -32.53% 9.64% -
  Horiz. % 72.34% 104.49% 97.35% 89.85% 73.98% 109.64% 100.00%
EPS 97.65 97.36 83.38 70.96 64.99 96.35 85.10 2.32%
  YoY % 0.30% 16.77% 17.50% 9.19% -32.55% 13.22% -
  Horiz. % 114.75% 114.41% 97.98% 83.38% 76.37% 113.22% 100.00%
DPS 56.59 72.00 68.00 65.00 69.99 51.25 81.25 -5.85%
  YoY % -21.40% 5.88% 4.62% -7.13% 36.57% -36.92% -
  Horiz. % 69.65% 88.62% 83.69% 80.00% 86.14% 63.08% 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 300.43 288.03 268.36 247.67 203.91 188.82 172.22 9.71%
  YoY % 4.31% 7.33% 8.35% 21.46% 7.99% 9.64% -
  Horiz. % 174.45% 167.25% 155.82% 143.81% 118.40% 109.64% 100.00%
EPS 81.38 53.85 46.11 39.25 35.94 33.29 29.41 18.48%
  YoY % 51.12% 16.79% 17.48% 9.21% 7.96% 13.19% -
  Horiz. % 276.71% 183.10% 156.78% 133.46% 122.20% 113.19% 100.00%
DPS 47.16 39.81 37.60 35.95 38.71 17.71 28.07 9.03%
  YoY % 18.46% 5.88% 4.59% -7.13% 118.58% -36.91% -
  Horiz. % 168.01% 141.82% 133.95% 128.07% 137.91% 63.09% 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 3.85 3.24 3.13 3.00 3.74 2.80 2.25 9.36%
  YoY % 18.83% 3.51% 4.33% -19.79% 33.57% 24.44% -
  Horiz. % 171.11% 144.00% 139.11% 133.33% 166.22% 124.44% 100.00%
P/EPS 14.21 17.36 18.23 18.91 21.20 15.88 13.16 1.29%
  YoY % -18.15% -4.77% -3.60% -10.80% 33.50% 20.67% -
  Horiz. % 107.98% 131.91% 138.53% 143.69% 161.09% 120.67% 100.00%
EY 7.04 5.76 5.49 5.29 4.72 6.30 7.60 -1.27%
  YoY % 22.22% 4.92% 3.78% 12.08% -25.08% -17.11% -
  Horiz. % 92.63% 75.79% 72.24% 69.61% 62.11% 82.89% 100.00%
DY 4.08 4.26 4.47 4.84 5.08 3.35 7.25 -9.13%
  YoY % -4.23% -4.70% -7.64% -4.72% 51.64% -53.79% -
  Horiz. % 56.28% 58.76% 61.66% 66.76% 70.07% 46.21% 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 3.93 3.38 3.22 3.06 3.74 2.98 2.31 9.26%
  YoY % 16.27% 4.97% 5.23% -18.18% 25.50% 29.00% -
  Horiz. % 170.13% 146.32% 139.39% 132.47% 161.90% 129.00% 100.00%
P/EPS 14.52 18.06 18.76 19.33 21.23 16.90 13.51 1.21%
  YoY % -19.60% -3.73% -2.95% -8.95% 25.62% 25.09% -
  Horiz. % 107.48% 133.68% 138.86% 143.08% 157.14% 125.09% 100.00%
EY 6.89 5.54 5.33 5.17 4.71 5.92 7.40 -1.18%
  YoY % 24.37% 3.94% 3.09% 9.77% -20.44% -20.00% -
  Horiz. % 93.11% 74.86% 72.03% 69.86% 63.65% 80.00% 100.00%
DY 3.99 4.10 4.35 4.74 5.07 3.15 7.07 -9.09%
  YoY % -2.68% -5.75% -8.23% -6.51% 60.95% -55.45% -
  Horiz. % 56.44% 57.99% 61.53% 67.04% 71.71% 44.55% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers