[LPI] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 34.16%
YoY- 12.03%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 767,397 511,090 246,061 902,729 663,406 427,301 213,328 134.22%
PBT 151,414 92,352 37,821 200,053 148,054 92,106 50,135 108.51%
Tax -31,874 -20,444 -6,344 -45,559 -32,894 -22,062 -11,509 96.84%
NP 119,540 71,908 31,477 154,494 115,160 70,044 38,626 111.93%
-
NP to SH 119,540 71,908 31,477 154,494 115,160 70,044 38,626 111.93%
-
Tax Rate 21.05% 22.14% 16.77% 22.77% 22.22% 23.95% 22.96% -
Total Cost 647,857 439,182 214,584 748,235 548,246 357,257 174,702 139.01%
-
Net Worth 1,216,439 1,167,006 1,117,863 1,181,516 1,074,834 1,147,664 1,104,342 6.63%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 33,046 33,045 - 165,222 55,068 55,066 - -
Div Payout % 27.64% 45.96% - 106.94% 47.82% 78.62% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,216,439 1,167,006 1,117,863 1,181,516 1,074,834 1,147,664 1,104,342 6.63%
NOSH 220,309 220,306 220,272 220,296 220,275 398,383 220,216 0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 15.58% 14.07% 12.79% 17.11% 17.36% 16.39% 18.11% -
ROE 9.83% 6.16% 2.82% 13.08% 10.71% 6.10% 3.50% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 348.33 231.99 111.71 409.78 301.17 193.99 96.87 134.16%
EPS 54.26 32.64 14.29 70.13 52.28 31.80 17.54 111.87%
DPS 15.00 15.00 0.00 75.00 25.00 25.00 0.00 -
NAPS 5.5215 5.2972 5.0749 5.3633 4.8795 5.2104 5.0148 6.60%
Adjusted Per Share Value based on latest NOSH - 220,358
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 192.63 128.29 61.76 226.60 166.52 193.99 53.55 134.22%
EPS 30.01 18.05 7.90 38.78 28.91 31.80 9.70 111.88%
DPS 8.30 8.30 0.00 41.47 13.82 25.00 0.00 -
NAPS 3.0534 2.9294 2.806 2.9658 2.698 5.2104 2.7721 6.63%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 13.30 13.42 13.96 13.52 11.86 13.78 13.72 -
P/RPS 3.82 5.78 12.50 3.30 3.94 7.11 14.16 -58.14%
P/EPS 24.51 41.12 97.69 19.28 22.69 43.33 78.22 -53.76%
EY 4.08 2.43 1.02 5.19 4.41 2.31 1.28 116.13%
DY 1.13 1.12 0.00 5.55 2.11 1.81 0.00 -
P/NAPS 2.41 2.53 2.75 2.52 2.43 2.64 2.74 -8.17%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 09/10/12 09/07/12 09/04/12 09/01/12 06/10/11 07/07/11 07/04/11 -
Price 13.50 13.72 13.98 13.84 11.78 13.80 13.76 -
P/RPS 3.88 5.91 12.51 3.38 3.91 7.12 14.20 -57.79%
P/EPS 24.88 42.03 97.83 19.73 22.53 43.40 78.45 -53.39%
EY 4.02 2.38 1.02 5.07 4.44 2.30 1.27 115.13%
DY 1.11 1.09 0.00 5.42 2.12 1.81 0.00 -
P/NAPS 2.44 2.59 2.75 2.58 2.41 2.65 2.74 -7.41%

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