[LPI] QoQ Cumulative Quarter Result on 31-Mar-2012 [#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- -79.63%
YoY- -18.51%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,039,326 767,397 511,090 246,061 902,729 663,406 427,301 80.37%
PBT 214,036 151,414 92,352 37,821 200,053 148,054 92,106 74.99%
Tax -47,111 -31,874 -20,444 -6,344 -45,559 -32,894 -22,062 65.44%
NP 166,925 119,540 71,908 31,477 154,494 115,160 70,044 77.94%
-
NP to SH 166,925 119,540 71,908 31,477 154,494 115,160 70,044 77.94%
-
Tax Rate 22.01% 21.05% 22.14% 16.77% 22.77% 22.22% 23.95% -
Total Cost 872,401 647,857 439,182 214,584 748,235 548,246 357,257 80.84%
-
Net Worth 1,372,609 1,216,439 1,167,006 1,117,863 1,181,516 1,074,834 1,147,664 12.61%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 143,198 33,046 33,045 - 165,222 55,068 55,066 88.55%
Div Payout % 85.79% 27.64% 45.96% - 106.94% 47.82% 78.62% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,372,609 1,216,439 1,167,006 1,117,863 1,181,516 1,074,834 1,147,664 12.61%
NOSH 220,304 220,309 220,306 220,272 220,296 220,275 398,383 -32.50%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.06% 15.58% 14.07% 12.79% 17.11% 17.36% 16.39% -
ROE 12.16% 9.83% 6.16% 2.82% 13.08% 10.71% 6.10% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 471.77 348.33 231.99 111.71 409.78 301.17 193.99 80.35%
EPS 75.77 54.26 32.64 14.29 70.13 52.28 31.80 77.92%
DPS 65.00 15.00 15.00 0.00 75.00 25.00 25.00 88.53%
NAPS 6.2305 5.5215 5.2972 5.0749 5.3633 4.8795 5.2104 12.59%
Adjusted Per Share Value based on latest NOSH - 220,272
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 260.89 192.63 128.29 61.76 226.60 166.52 193.99 21.72%
EPS 41.90 30.01 18.05 7.90 38.78 28.91 31.80 20.08%
DPS 35.94 8.30 8.30 0.00 41.47 13.82 25.00 27.23%
NAPS 3.4455 3.0534 2.9294 2.806 2.9658 2.698 5.2104 -24.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 14.54 13.30 13.42 13.96 13.52 11.86 13.78 -
P/RPS 3.08 3.82 5.78 12.50 3.30 3.94 7.11 -42.60%
P/EPS 19.19 24.51 41.12 97.69 19.28 22.69 43.33 -41.75%
EY 5.21 4.08 2.43 1.02 5.19 4.41 2.31 71.55%
DY 4.47 1.13 1.12 0.00 5.55 2.11 1.81 82.20%
P/NAPS 2.33 2.41 2.53 2.75 2.52 2.43 2.64 -7.95%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 08/01/13 09/10/12 09/07/12 09/04/12 09/01/12 06/10/11 07/07/11 -
Price 14.72 13.50 13.72 13.98 13.84 11.78 13.80 -
P/RPS 3.12 3.88 5.91 12.51 3.38 3.91 7.12 -42.16%
P/EPS 19.43 24.88 42.03 97.83 19.73 22.53 43.40 -41.33%
EY 5.15 4.02 2.38 1.02 5.07 4.44 2.30 70.73%
DY 4.42 1.11 1.09 0.00 5.42 2.12 1.81 80.85%
P/NAPS 2.36 2.44 2.59 2.75 2.58 2.41 2.65 -7.40%

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