Highlights

[LPI] YoY TTM 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 -     5.07%    YoY -     8.05%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,284,586 1,169,693 1,119,022 1,039,326 902,729 751,962 762,761 9.07%
  YoY % 9.82% 4.53% 7.67% 15.13% 20.05% -1.42% -
  Horiz. % 168.41% 153.35% 146.71% 136.26% 118.35% 98.58% 100.00%
PBT 393,066 341,949 256,801 214,036 200,053 181,307 161,335 15.99%
  YoY % 14.95% 33.16% 19.98% 6.99% 10.34% 12.38% -
  Horiz. % 243.63% 211.95% 159.17% 132.67% 124.00% 112.38% 100.00%
Tax -72,077 -58,933 -55,361 -47,111 -45,559 -43,399 -35,247 12.66%
  YoY % -22.30% -6.45% -17.51% -3.41% -4.98% -23.13% -
  Horiz. % 204.49% 167.20% 157.07% 133.66% 129.26% 123.13% 100.00%
NP 320,989 283,016 201,440 166,925 154,494 137,908 126,088 16.84%
  YoY % 13.42% 40.50% 20.68% 8.05% 12.03% 9.37% -
  Horiz. % 254.58% 224.46% 159.76% 132.39% 122.53% 109.37% 100.00%
NP to SH 320,989 283,016 201,440 166,925 154,494 137,908 126,088 16.84%
  YoY % 13.42% 40.50% 20.68% 8.05% 12.03% 9.37% -
  Horiz. % 254.58% 224.46% 159.76% 132.39% 122.53% 109.37% 100.00%
Tax Rate 18.34 % 17.23 % 21.56 % 22.01 % 22.77 % 23.94 % 21.85 % -2.88%
  YoY % 6.44% -20.08% -2.04% -3.34% -4.89% 9.57% -
  Horiz. % 83.94% 78.86% 98.67% 100.73% 104.21% 109.57% 100.00%
Total Cost 963,597 886,677 917,582 872,401 748,235 614,054 636,673 7.15%
  YoY % 8.68% -3.37% 5.18% 16.59% 21.85% -3.55% -
  Horiz. % 151.35% 139.27% 144.12% 137.02% 117.52% 96.45% 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 232,390 165,533 154,178 143,196 165,259 112,881 92,930 16.50%
  YoY % 40.39% 7.36% 7.67% -13.35% 46.40% 21.47% -
  Horiz. % 250.07% 178.13% 165.91% 154.09% 177.83% 121.47% 100.00%
Div Payout % 72.40 % 58.49 % 76.54 % 85.78 % 106.97 % 81.85 % 73.70 % -0.30%
  YoY % 23.78% -23.58% -10.77% -19.81% 30.69% 11.06% -
  Horiz. % 98.24% 79.36% 103.85% 116.39% 145.14% 111.06% 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 24.99 % 24.20 % 18.00 % 16.06 % 17.11 % 18.34 % 16.53 % 7.13%
  YoY % 3.26% 34.44% 12.08% -6.14% -6.71% 10.95% -
  Horiz. % 151.18% 146.40% 108.89% 97.16% 103.51% 110.95% 100.00%
ROE 18.46 % 17.16 % 12.54 % 12.16 % 13.07 % 11.89 % 15.26 % 3.22%
  YoY % 7.58% 36.84% 3.13% -6.96% 9.92% -22.08% -
  Horiz. % 120.97% 112.45% 82.18% 79.69% 85.65% 77.92% 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 386.94 529.63 508.12 471.79 409.66 341.40 554.01 -5.80%
  YoY % -26.94% 4.23% 7.70% 15.17% 19.99% -38.38% -
  Horiz. % 69.84% 95.60% 91.72% 85.16% 73.94% 61.62% 100.00%
EPS 96.69 128.15 91.47 75.77 70.11 62.61 91.58 0.91%
  YoY % -24.55% 40.10% 20.72% 8.07% 11.98% -31.63% -
  Horiz. % 105.58% 139.93% 99.88% 82.74% 76.56% 68.37% 100.00%
DPS 70.00 75.00 70.00 65.00 75.00 51.25 67.50 0.61%
  YoY % -6.67% 7.14% 7.69% -13.33% 46.34% -24.07% -
  Horiz. % 103.70% 111.11% 103.70% 96.30% 111.11% 75.93% 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 322.45 293.61 280.89 260.89 226.60 188.75 191.46 9.07%
  YoY % 9.82% 4.53% 7.67% 15.13% 20.05% -1.42% -
  Horiz. % 168.42% 153.35% 146.71% 136.26% 118.35% 98.58% 100.00%
EPS 80.57 71.04 50.56 41.90 38.78 34.62 31.65 16.84%
  YoY % 13.41% 40.51% 20.67% 8.05% 12.02% 9.38% -
  Horiz. % 254.57% 224.45% 159.75% 132.39% 122.53% 109.38% 100.00%
DPS 58.33 41.55 38.70 35.94 41.48 28.33 23.33 16.49%
  YoY % 40.39% 7.36% 7.68% -13.36% 46.42% 21.43% -
  Horiz. % 250.02% 178.10% 165.88% 154.05% 177.80% 121.43% 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 4.16 3.41 3.43 3.08 3.30 3.86 2.47 9.07%
  YoY % 21.99% -0.58% 11.36% -6.67% -14.51% 56.28% -
  Horiz. % 168.42% 138.06% 138.87% 124.70% 133.60% 156.28% 100.00%
P/EPS 16.63 14.09 19.07 19.19 19.28 21.05 14.96 1.78%
  YoY % 18.03% -26.11% -0.63% -0.47% -8.41% 40.71% -
  Horiz. % 111.16% 94.18% 127.47% 128.28% 128.88% 140.71% 100.00%
EY 6.01 7.10 5.24 5.21 5.19 4.75 6.68 -1.75%
  YoY % -15.35% 35.50% 0.58% 0.39% 9.26% -28.89% -
  Horiz. % 89.97% 106.29% 78.44% 77.99% 77.69% 71.11% 100.00%
DY 4.35 4.15 4.01 4.47 5.55 3.89 4.93 -2.06%
  YoY % 4.82% 3.49% -10.29% -19.46% 42.67% -21.10% -
  Horiz. % 88.24% 84.18% 81.34% 90.67% 112.58% 78.90% 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 4.06 3.49 3.51 3.12 3.38 4.07 2.55 8.06%
  YoY % 16.33% -0.57% 12.50% -7.69% -16.95% 59.61% -
  Horiz. % 159.22% 136.86% 137.65% 122.35% 132.55% 159.61% 100.00%
P/EPS 16.24 14.44 19.50 19.43 19.74 22.20 15.44 0.85%
  YoY % 12.47% -25.95% 0.36% -1.57% -11.08% 43.78% -
  Horiz. % 105.18% 93.52% 126.30% 125.84% 127.85% 143.78% 100.00%
EY 6.16 6.93 5.13 5.15 5.07 4.50 6.48 -0.84%
  YoY % -11.11% 35.09% -0.39% 1.58% 12.67% -30.56% -
  Horiz. % 95.06% 106.94% 79.17% 79.48% 78.24% 69.44% 100.00%
DY 4.46 4.05 3.92 4.42 5.42 3.69 4.77 -1.11%
  YoY % 10.12% 3.32% -11.31% -18.45% 46.88% -22.64% -
  Horiz. % 93.50% 84.91% 82.18% 92.66% 113.63% 77.36% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
4. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
5. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
6. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
7. Mplus Market Pulse - 17 Jun 2021 M+ Online Research Articles
8. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
PARTNERS & BROKERS