Highlights

[LPI] YoY TTM 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 -     -4.63%    YoY -     6.61%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,183,625 1,138,353 1,051,732 935,462 772,423 744,721 664,073 10.11%
  YoY % 3.98% 8.24% 12.43% 21.11% 3.72% 12.14% -
  Horiz. % 178.24% 171.42% 158.38% 140.87% 116.32% 112.14% 100.00%
PBT 350,021 268,384 227,306 187,739 182,611 167,929 146,441 15.62%
  YoY % 30.42% 18.07% 21.08% 2.81% 8.74% 14.67% -
  Horiz. % 239.02% 183.27% 155.22% 128.20% 124.70% 114.67% 100.00%
Tax -60,389 -58,475 -49,746 -40,394 -44,399 -38,997 -34,131 9.97%
  YoY % -3.27% -17.55% -23.15% 9.02% -13.85% -14.26% -
  Horiz. % 176.93% 171.33% 145.75% 118.35% 130.08% 114.26% 100.00%
NP 289,632 209,909 177,560 147,345 138,212 128,932 112,310 17.10%
  YoY % 37.98% 18.22% 20.51% 6.61% 7.20% 14.80% -
  Horiz. % 257.89% 186.90% 158.10% 131.19% 123.06% 114.80% 100.00%
NP to SH 289,632 209,909 177,560 147,345 138,212 128,932 112,310 17.10%
  YoY % 37.98% 18.22% 20.51% 6.61% 7.20% 14.80% -
  Horiz. % 257.89% 186.90% 158.10% 131.19% 123.06% 114.80% 100.00%
Tax Rate 17.25 % 21.79 % 21.89 % 21.52 % 24.31 % 23.22 % 23.31 % -4.89%
  YoY % -20.84% -0.46% 1.72% -11.48% 4.69% -0.39% -
  Horiz. % 74.00% 93.48% 93.91% 92.32% 104.29% 99.61% 100.00%
Total Cost 893,993 928,444 874,172 788,117 634,211 615,789 551,763 8.37%
  YoY % -3.71% 6.21% 10.92% 24.27% 2.99% 11.60% -
  Horiz. % 162.02% 168.27% 158.43% 142.84% 114.94% 111.60% 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 165,533 154,178 143,196 165,259 112,881 92,930 116,992 5.95%
  YoY % 7.36% 7.67% -13.35% 46.40% 21.47% -20.57% -
  Horiz. % 141.49% 131.78% 122.40% 141.26% 96.49% 79.43% 100.00%
Div Payout % 57.15 % 73.45 % 80.65 % 112.16 % 81.67 % 72.08 % 104.17 % -9.52%
  YoY % -22.19% -8.93% -28.09% 37.33% 13.30% -30.81% -
  Horiz. % 54.86% 70.51% 77.42% 107.67% 78.40% 69.19% 100.00%
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 24.47 % 18.44 % 16.88 % 15.75 % 17.89 % 17.31 % 16.91 % 6.35%
  YoY % 32.70% 9.24% 7.17% -11.96% 3.35% 2.37% -
  Horiz. % 144.71% 109.05% 99.82% 93.14% 105.80% 102.37% 100.00%
ROE 17.84 % 13.76 % 13.61 % 13.18 % 12.52 % 15.61 % 17.35 % 0.47%
  YoY % 29.65% 1.10% 3.26% 5.27% -19.79% -10.03% -
  Horiz. % 102.82% 79.31% 78.44% 75.97% 72.16% 89.97% 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 356.53 516.73 477.27 424.68 350.76 541.02 482.36 -4.91%
  YoY % -31.00% 8.27% 12.38% 21.07% -35.17% 12.16% -
  Horiz. % 73.91% 107.13% 98.94% 88.04% 72.72% 112.16% 100.00%
EPS 87.24 95.28 80.57 66.89 62.76 93.67 81.58 1.12%
  YoY % -8.44% 18.26% 20.45% 6.58% -33.00% 14.82% -
  Horiz. % 106.94% 116.79% 98.76% 81.99% 76.93% 114.82% 100.00%
DPS 49.86 70.00 65.00 75.00 51.26 67.50 85.00 -8.50%
  YoY % -28.77% 7.69% -13.33% 46.31% -24.06% -20.59% -
  Horiz. % 58.66% 82.35% 76.47% 88.24% 60.31% 79.41% 100.00%
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 297.11 285.74 264.00 234.81 193.89 186.94 166.69 10.11%
  YoY % 3.98% 8.23% 12.43% 21.10% 3.72% 12.15% -
  Horiz. % 178.24% 171.42% 158.38% 140.87% 116.32% 112.15% 100.00%
EPS 72.70 52.69 44.57 36.99 34.69 32.36 28.19 17.10%
  YoY % 37.98% 18.22% 20.49% 6.63% 7.20% 14.79% -
  Horiz. % 257.89% 186.91% 158.11% 131.22% 123.06% 114.79% 100.00%
DPS 41.55 38.70 35.94 41.48 28.33 23.33 29.37 5.95%
  YoY % 7.36% 7.68% -13.36% 46.42% 21.43% -20.57% -
  Horiz. % 141.47% 131.77% 122.37% 141.23% 96.46% 79.43% 100.00%
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 4.23 3.21 2.85 3.29 3.91 2.54 1.87 14.57%
  YoY % 31.78% 12.63% -13.37% -15.86% 53.94% 35.83% -
  Horiz. % 226.20% 171.66% 152.41% 175.94% 209.09% 135.83% 100.00%
P/EPS 17.29 17.42 16.88 20.87 21.86 14.65 11.03 7.78%
  YoY % -0.75% 3.20% -19.12% -4.53% 49.22% 32.82% -
  Horiz. % 156.75% 157.93% 153.04% 189.21% 198.19% 132.82% 100.00%
EY 5.79 5.74 5.92 4.79 4.57 6.83 9.06 -7.19%
  YoY % 0.87% -3.04% 23.59% 4.81% -33.09% -24.61% -
  Horiz. % 63.91% 63.36% 65.34% 52.87% 50.44% 75.39% 100.00%
DY 3.31 4.22 4.78 5.37 3.74 4.92 9.44 -16.02%
  YoY % -21.56% -11.72% -10.99% 43.58% -23.98% -47.88% -
  Horiz. % 35.06% 44.70% 50.64% 56.89% 39.62% 52.12% 100.00%
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 4.17 3.21 2.84 3.29 3.92 2.55 1.89 14.09%
  YoY % 29.91% 13.03% -13.68% -16.07% 53.73% 34.92% -
  Horiz. % 220.63% 169.84% 150.26% 174.07% 207.41% 134.92% 100.00%
P/EPS 17.06 17.42 16.80 20.90 21.92 14.73 11.15 7.34%
  YoY % -2.07% 3.69% -19.62% -4.65% 48.81% 32.11% -
  Horiz. % 153.00% 156.23% 150.67% 187.44% 196.59% 132.11% 100.00%
EY 5.86 5.74 5.95 4.78 4.56 6.79 8.96 -6.83%
  YoY % 2.09% -3.53% 24.48% 4.82% -32.84% -24.22% -
  Horiz. % 65.40% 64.06% 66.41% 53.35% 50.89% 75.78% 100.00%
DY 3.35 4.22 4.80 5.36 3.73 4.89 9.34 -15.70%
  YoY % -20.62% -12.08% -10.45% 43.70% -23.72% -47.64% -
  Horiz. % 35.87% 45.18% 51.39% 57.39% 39.94% 52.36% 100.00%
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.
 


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
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS