Highlights

[LPI] YoY TTM 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 -     1.61%    YoY -     4.46%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,245,131 1,165,174 1,096,302 1,006,720 854,041 740,210 701,008 10.04%
  YoY % 6.86% 6.28% 8.90% 17.88% 15.38% 5.59% -
  Horiz. % 177.62% 166.21% 156.39% 143.61% 121.83% 105.59% 100.00%
PBT 400,749 279,959 248,114 203,413 197,189 178,692 159,332 16.61%
  YoY % 43.15% 12.83% 21.98% 3.16% 10.35% 12.15% -
  Horiz. % 251.52% 175.71% 155.72% 127.67% 123.76% 112.15% 100.00%
Tax -64,912 -61,610 -51,681 -44,539 -45,092 -42,750 -35,525 10.56%
  YoY % -5.36% -19.21% -16.04% 1.23% -5.48% -20.34% -
  Horiz. % 182.72% 173.43% 145.48% 125.37% 126.93% 120.34% 100.00%
NP 335,837 218,349 196,433 158,874 152,097 135,942 123,807 18.09%
  YoY % 53.81% 11.16% 23.64% 4.46% 11.88% 9.80% -
  Horiz. % 271.26% 176.36% 158.66% 128.32% 122.85% 109.80% 100.00%
NP to SH 335,837 218,349 196,433 158,874 152,097 135,942 123,807 18.09%
  YoY % 53.81% 11.16% 23.64% 4.46% 11.88% 9.80% -
  Horiz. % 271.26% 176.36% 158.66% 128.32% 122.85% 109.80% 100.00%
Tax Rate 16.20 % 22.01 % 20.83 % 21.90 % 22.87 % 23.92 % 22.30 % -5.18%
  YoY % -26.40% 5.66% -4.89% -4.24% -4.39% 7.26% -
  Horiz. % 72.65% 98.70% 93.41% 98.21% 102.56% 107.26% 100.00%
Total Cost 909,294 946,825 899,869 847,846 701,944 604,268 577,201 7.87%
  YoY % -3.96% 5.22% 6.14% 20.79% 16.16% 4.69% -
  Horiz. % 157.54% 164.04% 155.90% 146.89% 121.61% 104.69% 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 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 % 55.94 % 72.63 % 76.26 % 90.15 % 101.38 % 51.90 % 90.33 % -7.67%
  YoY % -22.98% -4.76% -15.41% -11.08% 95.34% -42.54% -
  Horiz. % 61.93% 80.41% 84.42% 99.80% 112.23% 57.46% 100.00%
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 26.97 % 18.74 % 17.92 % 15.78 % 17.81 % 18.37 % 17.66 % 7.31%
  YoY % 43.92% 4.58% 13.56% -11.40% -3.05% 4.02% -
  Horiz. % 152.72% 106.12% 101.47% 89.35% 100.85% 104.02% 100.00%
ROE 20.78 % 13.56 % 13.48 % 13.06 % 14.15 % 12.71 % 15.40 % 5.12%
  YoY % 53.24% 0.59% 3.22% -7.70% 11.33% -17.47% -
  Horiz. % 134.94% 88.05% 87.53% 84.81% 91.88% 82.53% 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 375.06 528.91 497.68 456.95 387.68 344.50 509.29 -4.97%
  YoY % -29.09% 6.28% 8.91% 17.87% 12.53% -32.36% -
  Horiz. % 73.64% 103.85% 97.72% 89.72% 76.12% 67.64% 100.00%
EPS 101.16 99.12 89.17 72.11 69.04 63.27 89.95 1.98%
  YoY % 2.06% 11.16% 23.66% 4.45% 9.12% -29.66% -
  Horiz. % 112.46% 110.19% 99.13% 80.17% 76.75% 70.34% 100.00%
DPS 56.59 72.00 68.00 65.00 70.00 32.84 81.25 -5.85%
  YoY % -21.40% 5.88% 4.62% -7.14% 113.15% -59.58% -
  Horiz. % 69.65% 88.62% 83.69% 80.00% 86.15% 40.42% 100.00%
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 312.55 292.48 275.19 252.70 214.38 185.80 175.96 10.04%
  YoY % 6.86% 6.28% 8.90% 17.87% 15.38% 5.59% -
  Horiz. % 177.63% 166.22% 156.39% 143.61% 121.83% 105.59% 100.00%
EPS 84.30 54.81 49.31 39.88 38.18 34.12 31.08 18.08%
  YoY % 53.80% 11.15% 23.65% 4.45% 11.90% 9.78% -
  Horiz. % 271.24% 176.35% 158.66% 128.31% 122.84% 109.78% 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 4.0575 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 3.67 3.32 3.07 2.91 3.06 3.41 2.43 7.11%
  YoY % 10.54% 8.14% 5.50% -4.90% -10.26% 40.33% -
  Horiz. % 151.03% 136.63% 126.34% 119.75% 125.93% 140.33% 100.00%
P/EPS 13.62 17.74 17.16 18.44 17.18 18.56 13.79 -0.21%
  YoY % -23.22% 3.38% -6.94% 7.33% -7.44% 34.59% -
  Horiz. % 98.77% 128.64% 124.44% 133.72% 124.58% 134.59% 100.00%
EY 7.34 5.64 5.83 5.42 5.82 5.39 7.25 0.21%
  YoY % 30.14% -3.26% 7.56% -6.87% 7.98% -25.66% -
  Horiz. % 101.24% 77.79% 80.41% 74.76% 80.28% 74.34% 100.00%
DY 4.11 4.10 4.44 4.89 5.90 2.80 6.55 -7.47%
  YoY % 0.24% -7.66% -9.20% -17.12% 110.71% -57.25% -
  Horiz. % 62.75% 62.60% 67.79% 74.66% 90.08% 42.75% 100.00%
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 3.85 3.30 3.10 2.95 3.04 3.41 2.40 8.19%
  YoY % 16.67% 6.45% 5.08% -2.96% -10.85% 42.08% -
  Horiz. % 160.42% 137.50% 129.17% 122.92% 126.67% 142.08% 100.00%
P/EPS 14.27 17.64 17.31 18.72 17.06 18.59 13.59 0.82%
  YoY % -19.10% 1.91% -7.53% 9.73% -8.23% 36.79% -
  Horiz. % 105.00% 129.80% 127.37% 137.75% 125.53% 136.79% 100.00%
EY 7.01 5.67 5.78 5.34 5.86 5.38 7.36 -0.81%
  YoY % 23.63% -1.90% 8.24% -8.87% 8.92% -26.90% -
  Horiz. % 95.24% 77.04% 78.53% 72.55% 79.62% 73.10% 100.00%
DY 3.92 4.12 4.40 4.81 5.94 2.79 6.65 -8.43%
  YoY % -4.85% -6.36% -8.52% -19.02% 112.90% -58.05% -
  Horiz. % 58.95% 61.95% 66.17% 72.33% 89.32% 41.95% 100.00%
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS