[LPI] QoQ Cumulative Quarter Result on 31-Dec-2012 [#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- 39.64%
YoY- 8.05%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 824,373 540,865 258,467 1,039,326 767,397 511,090 246,061 123.73%
PBT 185,492 113,598 51,091 214,036 151,414 92,352 37,821 188.38%
Tax -36,444 -24,907 -8,979 -47,111 -31,874 -20,444 -6,344 220.41%
NP 149,048 88,691 42,112 166,925 119,540 71,908 31,477 181.71%
-
NP to SH 149,048 88,691 42,112 166,925 119,540 71,908 31,477 181.71%
-
Tax Rate 19.65% 21.93% 17.57% 22.01% 21.05% 22.14% 16.77% -
Total Cost 675,325 452,174 216,355 872,401 647,857 439,182 214,584 114.60%
-
Net Worth 1,457,806 1,391,578 1,305,009 1,372,609 1,216,439 1,167,006 1,117,863 19.34%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 39,658 39,663 - 143,198 33,046 33,045 - -
Div Payout % 26.61% 44.72% - 85.79% 27.64% 45.96% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,457,806 1,391,578 1,305,009 1,372,609 1,216,439 1,167,006 1,117,863 19.34%
NOSH 220,322 220,350 220,366 220,304 220,309 220,306 220,272 0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.08% 16.40% 16.29% 16.06% 15.58% 14.07% 12.79% -
ROE 10.22% 6.37% 3.23% 12.16% 9.83% 6.16% 2.82% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 374.17 245.46 117.29 471.77 348.33 231.99 111.71 123.69%
EPS 67.65 40.25 19.11 75.77 54.26 32.64 14.29 181.67%
DPS 18.00 18.00 0.00 65.00 15.00 15.00 0.00 -
NAPS 6.6167 6.3153 5.922 6.2305 5.5215 5.2972 5.0749 19.32%
Adjusted Per Share Value based on latest NOSH - 220,292
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 206.93 135.77 64.88 260.89 192.63 128.29 61.76 123.74%
EPS 37.41 22.26 10.57 41.90 30.01 18.05 7.90 181.72%
DPS 9.95 9.96 0.00 35.94 8.30 8.30 0.00 -
NAPS 3.6593 3.4931 3.2758 3.4455 3.0534 2.9294 2.806 19.34%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 15.30 15.20 13.60 14.54 13.30 13.42 13.96 -
P/RPS 4.09 6.19 11.60 3.08 3.82 5.78 12.50 -52.48%
P/EPS 22.62 37.76 71.17 19.19 24.51 41.12 97.69 -62.25%
EY 4.42 2.65 1.41 5.21 4.08 2.43 1.02 165.55%
DY 1.18 1.18 0.00 4.47 1.13 1.12 0.00 -
P/NAPS 2.31 2.41 2.30 2.33 2.41 2.53 2.75 -10.96%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 08/10/13 08/07/13 08/04/13 08/01/13 09/10/12 09/07/12 09/04/12 -
Price 15.44 15.64 13.54 14.72 13.50 13.72 13.98 -
P/RPS 4.13 6.37 11.54 3.12 3.88 5.91 12.51 -52.20%
P/EPS 22.82 38.86 70.85 19.43 24.88 42.03 97.83 -62.07%
EY 4.38 2.57 1.41 5.15 4.02 2.38 1.02 163.95%
DY 1.17 1.15 0.00 4.42 1.11 1.09 0.00 -
P/NAPS 2.33 2.48 2.29 2.36 2.44 2.59 2.75 -10.45%

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