[LPI] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 10.61%
YoY- 15.21%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 277,798 294,649 283,508 282,398 258,467 271,929 256,307 5.51%
PBT 62,674 71,309 71,894 62,507 51,091 62,622 59,062 4.04%
Tax -12,093 -18,917 -11,537 -15,928 -8,979 -15,237 -11,430 3.83%
NP 50,581 52,392 60,357 46,579 42,112 47,385 47,632 4.08%
-
NP to SH 50,581 52,392 60,357 46,579 42,112 47,385 47,632 4.08%
-
Tax Rate 19.30% 26.53% 16.05% 25.48% 17.57% 24.33% 19.35% -
Total Cost 227,217 242,257 223,151 235,819 216,355 224,544 208,675 5.84%
-
Net Worth 1,525,889 1,605,939 1,457,533 1,391,487 1,305,009 1,372,534 1,216,466 16.32%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 114,518 - 39,660 - 110,146 - -
Div Payout % - 218.58% - 85.15% - 232.45% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,525,889 1,605,939 1,457,533 1,391,487 1,305,009 1,372,534 1,216,466 16.32%
NOSH 220,300 220,226 220,281 220,335 220,366 220,292 220,314 -0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 18.21% 17.78% 21.29% 16.49% 16.29% 17.43% 18.58% -
ROE 3.31% 3.26% 4.14% 3.35% 3.23% 3.45% 3.92% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 126.10 133.79 128.70 128.17 117.29 123.44 116.34 5.52%
EPS 22.96 23.79 27.40 21.14 19.11 21.51 21.62 4.09%
DPS 0.00 52.00 0.00 18.00 0.00 50.00 0.00 -
NAPS 6.9264 7.2922 6.6167 6.3153 5.922 6.2305 5.5215 16.33%
Adjusted Per Share Value based on latest NOSH - 220,335
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 69.73 73.96 71.16 70.89 64.88 68.26 64.34 5.51%
EPS 12.70 13.15 15.15 11.69 10.57 11.89 11.96 4.08%
DPS 0.00 28.75 0.00 9.96 0.00 27.65 0.00 -
NAPS 3.8302 4.0311 3.6586 3.4928 3.2758 3.4453 3.0535 16.32%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 16.60 17.44 15.30 15.20 13.60 14.54 13.30 -
P/RPS 13.16 13.04 11.89 11.86 11.60 11.78 11.43 9.86%
P/EPS 72.30 73.31 55.84 71.90 71.17 67.60 61.52 11.37%
EY 1.38 1.36 1.79 1.39 1.41 1.48 1.63 -10.51%
DY 0.00 2.98 0.00 1.18 0.00 3.44 0.00 -
P/NAPS 2.40 2.39 2.31 2.41 2.30 2.33 2.41 -0.27%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 08/04/14 08/01/14 08/10/13 08/07/13 08/04/13 08/01/13 09/10/12 -
Price 16.60 17.84 15.44 15.64 13.54 14.72 13.50 -
P/RPS 13.16 13.33 12.00 12.20 11.54 11.92 11.60 8.78%
P/EPS 72.30 74.99 56.35 73.98 70.85 68.43 62.44 10.27%
EY 1.38 1.33 1.77 1.35 1.41 1.46 1.60 -9.39%
DY 0.00 2.91 0.00 1.15 0.00 3.40 0.00 -
P/NAPS 2.40 2.45 2.33 2.48 2.29 2.36 2.44 -1.09%

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