[LPI] QoQ Cumulative Quarter Result on 30-Sep-2012 [#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- 66.24%
YoY- 3.8%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 540,865 258,467 1,039,326 767,397 511,090 246,061 902,729 -28.95%
PBT 113,598 51,091 214,036 151,414 92,352 37,821 200,053 -31.45%
Tax -24,907 -8,979 -47,111 -31,874 -20,444 -6,344 -45,559 -33.16%
NP 88,691 42,112 166,925 119,540 71,908 31,477 154,494 -30.94%
-
NP to SH 88,691 42,112 166,925 119,540 71,908 31,477 154,494 -30.94%
-
Tax Rate 21.93% 17.57% 22.01% 21.05% 22.14% 16.77% 22.77% -
Total Cost 452,174 216,355 872,401 647,857 439,182 214,584 748,235 -28.54%
-
Net Worth 1,391,578 1,305,009 1,372,609 1,216,439 1,167,006 1,117,863 1,181,516 11.53%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 39,663 - 143,198 33,046 33,045 - 165,222 -61.40%
Div Payout % 44.72% - 85.79% 27.64% 45.96% - 106.94% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,391,578 1,305,009 1,372,609 1,216,439 1,167,006 1,117,863 1,181,516 11.53%
NOSH 220,350 220,366 220,304 220,309 220,306 220,272 220,296 0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.40% 16.29% 16.06% 15.58% 14.07% 12.79% 17.11% -
ROE 6.37% 3.23% 12.16% 9.83% 6.16% 2.82% 13.08% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 245.46 117.29 471.77 348.33 231.99 111.71 409.78 -28.96%
EPS 40.25 19.11 75.77 54.26 32.64 14.29 70.13 -30.96%
DPS 18.00 0.00 65.00 15.00 15.00 0.00 75.00 -61.41%
NAPS 6.3153 5.922 6.2305 5.5215 5.2972 5.0749 5.3633 11.51%
Adjusted Per Share Value based on latest NOSH - 220,314
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 135.77 64.88 260.89 192.63 128.29 61.76 226.60 -28.95%
EPS 22.26 10.57 41.90 30.01 18.05 7.90 38.78 -30.95%
DPS 9.96 0.00 35.94 8.30 8.30 0.00 41.47 -61.39%
NAPS 3.4931 3.2758 3.4455 3.0534 2.9294 2.806 2.9658 11.53%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 15.20 13.60 14.54 13.30 13.42 13.96 13.52 -
P/RPS 6.19 11.60 3.08 3.82 5.78 12.50 3.30 52.15%
P/EPS 37.76 71.17 19.19 24.51 41.12 97.69 19.28 56.60%
EY 2.65 1.41 5.21 4.08 2.43 1.02 5.19 -36.14%
DY 1.18 0.00 4.47 1.13 1.12 0.00 5.55 -64.41%
P/NAPS 2.41 2.30 2.33 2.41 2.53 2.75 2.52 -2.93%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 08/07/13 08/04/13 08/01/13 09/10/12 09/07/12 09/04/12 09/01/12 -
Price 15.64 13.54 14.72 13.50 13.72 13.98 13.84 -
P/RPS 6.37 11.54 3.12 3.88 5.91 12.51 3.38 52.63%
P/EPS 38.86 70.85 19.43 24.88 42.03 97.83 19.73 57.19%
EY 2.57 1.41 5.15 4.02 2.38 1.02 5.07 -36.45%
DY 1.15 0.00 4.42 1.11 1.09 0.00 5.42 -64.45%
P/NAPS 2.48 2.29 2.36 2.44 2.59 2.75 2.58 -2.60%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment