[LPI] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -11.13%
YoY- 33.79%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 294,649 283,508 282,398 258,467 271,929 256,307 265,029 7.29%
PBT 71,309 71,894 62,507 51,091 62,622 59,062 54,531 19.52%
Tax -18,917 -11,537 -15,928 -8,979 -15,237 -11,430 -14,100 21.57%
NP 52,392 60,357 46,579 42,112 47,385 47,632 40,431 18.80%
-
NP to SH 52,392 60,357 46,579 42,112 47,385 47,632 40,431 18.80%
-
Tax Rate 26.53% 16.05% 25.48% 17.57% 24.33% 19.35% 25.86% -
Total Cost 242,257 223,151 235,819 216,355 224,544 208,675 224,598 5.16%
-
Net Worth 1,605,939 1,457,533 1,391,487 1,305,009 1,372,534 1,216,466 1,167,144 23.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 114,518 - 39,660 - 110,146 - 33,049 128.46%
Div Payout % 218.58% - 85.15% - 232.45% - 81.74% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,605,939 1,457,533 1,391,487 1,305,009 1,372,534 1,216,466 1,167,144 23.63%
NOSH 220,226 220,281 220,335 220,366 220,292 220,314 220,332 -0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 17.78% 21.29% 16.49% 16.29% 17.43% 18.58% 15.26% -
ROE 3.26% 4.14% 3.35% 3.23% 3.45% 3.92% 3.46% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 133.79 128.70 128.17 117.29 123.44 116.34 120.29 7.32%
EPS 23.79 27.40 21.14 19.11 21.51 21.62 18.35 18.84%
DPS 52.00 0.00 18.00 0.00 50.00 0.00 15.00 128.53%
NAPS 7.2922 6.6167 6.3153 5.922 6.2305 5.5215 5.2972 23.67%
Adjusted Per Share Value based on latest NOSH - 220,366
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 73.96 71.16 70.89 64.88 68.26 64.34 66.53 7.29%
EPS 13.15 15.15 11.69 10.57 11.89 11.96 10.15 18.78%
DPS 28.75 0.00 9.96 0.00 27.65 0.00 8.30 128.41%
NAPS 4.0311 3.6586 3.4928 3.2758 3.4453 3.0535 2.9297 23.63%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 17.44 15.30 15.20 13.60 14.54 13.30 13.42 -
P/RPS 13.04 11.89 11.86 11.60 11.78 11.43 11.16 10.90%
P/EPS 73.31 55.84 71.90 71.17 67.60 61.52 73.13 0.16%
EY 1.36 1.79 1.39 1.41 1.48 1.63 1.37 -0.48%
DY 2.98 0.00 1.18 0.00 3.44 0.00 1.12 91.67%
P/NAPS 2.39 2.31 2.41 2.30 2.33 2.41 2.53 -3.71%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 08/01/14 08/10/13 08/07/13 08/04/13 08/01/13 09/10/12 09/07/12 -
Price 17.84 15.44 15.64 13.54 14.72 13.50 13.72 -
P/RPS 13.33 12.00 12.20 11.54 11.92 11.60 11.41 10.89%
P/EPS 74.99 56.35 73.98 70.85 68.43 62.44 74.77 0.19%
EY 1.33 1.77 1.35 1.41 1.46 1.60 1.34 -0.49%
DY 2.91 0.00 1.15 0.00 3.40 0.00 1.09 92.10%
P/NAPS 2.45 2.33 2.48 2.29 2.36 2.44 2.59 -3.62%

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