Highlights

[LPI] YoY TTM 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 -     6.37%    YoY -     20.51%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,313,417 1,183,625 1,138,353 1,051,732 935,462 772,423 744,721 9.91%
  YoY % 10.97% 3.98% 8.24% 12.43% 21.11% 3.72% -
  Horiz. % 176.36% 158.94% 152.86% 141.22% 125.61% 103.72% 100.00%
PBT 404,501 350,021 268,384 227,306 187,739 182,611 167,929 15.76%
  YoY % 15.56% 30.42% 18.07% 21.08% 2.81% 8.74% -
  Horiz. % 240.88% 208.43% 159.82% 135.36% 111.80% 108.74% 100.00%
Tax -75,323 -60,389 -58,475 -49,746 -40,394 -44,399 -38,997 11.59%
  YoY % -24.73% -3.27% -17.55% -23.15% 9.02% -13.85% -
  Horiz. % 193.15% 154.86% 149.95% 127.56% 103.58% 113.85% 100.00%
NP 329,178 289,632 209,909 177,560 147,345 138,212 128,932 16.89%
  YoY % 13.65% 37.98% 18.22% 20.51% 6.61% 7.20% -
  Horiz. % 255.31% 224.64% 162.81% 137.72% 114.28% 107.20% 100.00%
NP to SH 329,178 289,632 209,909 177,560 147,345 138,212 128,932 16.89%
  YoY % 13.65% 37.98% 18.22% 20.51% 6.61% 7.20% -
  Horiz. % 255.31% 224.64% 162.81% 137.72% 114.28% 107.20% 100.00%
Tax Rate 18.62 % 17.25 % 21.79 % 21.89 % 21.52 % 24.31 % 23.22 % -3.61%
  YoY % 7.94% -20.84% -0.46% 1.72% -11.48% 4.69% -
  Horiz. % 80.19% 74.29% 93.84% 94.27% 92.68% 104.69% 100.00%
Total Cost 984,239 893,993 928,444 874,172 788,117 634,211 615,789 8.12%
  YoY % 10.09% -3.71% 6.21% 10.92% 24.27% 2.99% -
  Horiz. % 159.83% 145.18% 150.77% 141.96% 127.98% 102.99% 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 232,390 165,533 154,178 143,196 165,259 112,881 92,930 16.49%
  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 % 70.60 % 57.15 % 73.45 % 80.65 % 112.16 % 81.67 % 72.08 % -0.34%
  YoY % 23.53% -22.19% -8.93% -28.09% 37.33% 13.30% -
  Horiz. % 97.95% 79.29% 101.90% 111.89% 155.60% 113.30% 100.00%
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 25.06 % 24.47 % 18.44 % 16.88 % 15.75 % 17.89 % 17.31 % 6.35%
  YoY % 2.41% 32.70% 9.24% 7.17% -11.96% 3.35% -
  Horiz. % 144.77% 141.36% 106.53% 97.52% 90.99% 103.35% 100.00%
ROE 19.97 % 17.84 % 13.76 % 13.61 % 13.18 % 12.52 % 15.61 % 4.19%
  YoY % 11.94% 29.65% 1.10% 3.26% 5.27% -19.79% -
  Horiz. % 127.93% 114.29% 88.15% 87.19% 84.43% 80.21% 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 395.62 356.53 516.73 477.27 424.68 350.76 541.02 -5.08%
  YoY % 10.96% -31.00% 8.27% 12.38% 21.07% -35.17% -
  Horiz. % 73.12% 65.90% 95.51% 88.22% 78.50% 64.83% 100.00%
EPS 99.15 87.24 95.28 80.57 66.89 62.76 93.67 0.95%
  YoY % 13.65% -8.44% 18.26% 20.45% 6.58% -33.00% -
  Horiz. % 105.85% 93.14% 101.72% 86.01% 71.41% 67.00% 100.00%
DPS 70.00 49.86 70.00 65.00 75.00 51.26 67.50 0.61%
  YoY % 40.39% -28.77% 7.69% -13.33% 46.31% -24.06% -
  Horiz. % 103.70% 73.87% 103.70% 96.30% 111.11% 75.94% 100.00%
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 329.69 297.11 285.74 264.00 234.81 193.89 186.94 9.91%
  YoY % 10.97% 3.98% 8.23% 12.43% 21.10% 3.72% -
  Horiz. % 176.36% 158.93% 152.85% 141.22% 125.61% 103.72% 100.00%
EPS 82.63 72.70 52.69 44.57 36.99 34.69 32.36 16.89%
  YoY % 13.66% 37.98% 18.22% 20.49% 6.63% 7.20% -
  Horiz. % 255.35% 224.66% 162.82% 137.73% 114.31% 107.20% 100.00%
DPS 58.33 41.55 38.70 35.94 41.48 28.33 23.33 16.48%
  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 4.1368 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 3.88 4.23 3.21 2.85 3.29 3.91 2.54 7.31%
  YoY % -8.27% 31.78% 12.63% -13.37% -15.86% 53.94% -
  Horiz. % 152.76% 166.54% 126.38% 112.20% 129.53% 153.94% 100.00%
P/EPS 15.49 17.29 17.42 16.88 20.87 21.86 14.65 0.93%
  YoY % -10.41% -0.75% 3.20% -19.12% -4.53% 49.22% -
  Horiz. % 105.73% 118.02% 118.91% 115.22% 142.46% 149.22% 100.00%
EY 6.46 5.79 5.74 5.92 4.79 4.57 6.83 -0.92%
  YoY % 11.57% 0.87% -3.04% 23.59% 4.81% -33.09% -
  Horiz. % 94.58% 84.77% 84.04% 86.68% 70.13% 66.91% 100.00%
DY 4.56 3.31 4.22 4.78 5.37 3.74 4.92 -1.26%
  YoY % 37.76% -21.56% -11.72% -10.99% 43.58% -23.98% -
  Horiz. % 92.68% 67.28% 85.77% 97.15% 109.15% 76.02% 100.00%
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 3.94 4.17 3.21 2.84 3.29 3.92 2.55 7.51%
  YoY % -5.52% 29.91% 13.03% -13.68% -16.07% 53.73% -
  Horiz. % 154.51% 163.53% 125.88% 111.37% 129.02% 153.73% 100.00%
P/EPS 15.71 17.06 17.42 16.80 20.90 21.92 14.73 1.08%
  YoY % -7.91% -2.07% 3.69% -19.62% -4.65% 48.81% -
  Horiz. % 106.65% 115.82% 118.26% 114.05% 141.89% 148.81% 100.00%
EY 6.36 5.86 5.74 5.95 4.78 4.56 6.79 -1.08%
  YoY % 8.53% 2.09% -3.53% 24.48% 4.82% -32.84% -
  Horiz. % 93.67% 86.30% 84.54% 87.63% 70.40% 67.16% 100.00%
DY 4.49 3.35 4.22 4.80 5.36 3.73 4.89 -1.41%
  YoY % 34.03% -20.62% -12.08% -10.45% 43.70% -23.72% -
  Horiz. % 91.82% 68.51% 86.30% 98.16% 109.61% 76.28% 100.00%
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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers