[LPI] YoY 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,284,586 1,169,693 1,119,022 1,039,326 902,729 751,726 698,462 10.68%
PBT 393,066 341,949 256,801 214,036 200,053 181,307 161,335 15.99%
Tax -72,077 -58,933 -55,361 -47,111 -45,559 -43,399 -35,247 12.65%
NP 320,989 283,016 201,440 166,925 154,494 137,908 126,088 16.84%
-
NP to SH 320,989 283,016 201,440 166,925 154,494 137,908 126,088 16.84%
-
Tax Rate 18.34% 17.23% 21.56% 22.01% 22.77% 23.94% 21.85% -
Total Cost 963,597 886,677 917,582 872,401 748,235 613,818 572,374 9.06%
-
Net Worth 1,738,610 1,649,344 1,606,453 1,372,609 1,181,516 1,138,048 900,650 11.57%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 232,390 165,639 154,208 143,198 165,222 118,830 92,924 16.49%
Div Payout % 72.40% 58.53% 76.55% 85.79% 106.94% 86.17% 73.70% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,738,610 1,649,344 1,606,453 1,372,609 1,181,516 1,138,048 900,650 11.57%
NOSH 331,986 220,852 220,297 220,304 220,296 216,055 137,665 15.79%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 24.99% 24.20% 18.00% 16.06% 17.11% 18.35% 18.05% -
ROE 18.46% 17.16% 12.54% 12.16% 13.08% 12.12% 14.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 386.94 529.63 507.96 471.77 409.78 347.93 507.36 -4.41%
EPS 96.69 128.33 91.44 75.77 70.13 63.83 58.75 8.65%
DPS 70.00 75.00 70.00 65.00 75.00 55.00 67.50 0.60%
NAPS 5.237 7.4681 7.2922 6.2305 5.3633 5.2674 6.5423 -3.63%
Adjusted Per Share Value based on latest NOSH - 220,292
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 322.45 293.61 280.89 260.89 226.60 188.69 175.32 10.68%
EPS 80.57 71.04 50.56 41.90 38.78 34.62 31.65 16.84%
DPS 58.33 41.58 38.71 35.94 41.47 29.83 23.33 16.49%
NAPS 4.3642 4.1401 4.0324 3.4455 2.9658 2.8567 2.2608 11.57%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 16.08 18.06 17.44 14.54 13.52 13.18 13.70 -
P/RPS 4.16 3.41 3.43 3.08 3.30 3.79 2.70 7.46%
P/EPS 16.63 14.09 19.07 19.19 19.28 20.65 14.96 1.77%
EY 6.01 7.10 5.24 5.21 5.19 4.84 6.69 -1.76%
DY 4.35 4.15 4.01 4.47 5.55 4.17 4.93 -2.06%
P/NAPS 3.07 2.42 2.39 2.33 2.52 2.50 2.09 6.61%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 27/01/16 28/01/15 08/01/14 08/01/13 09/01/12 11/01/11 07/01/10 -
Price 15.70 18.50 17.84 14.72 13.84 13.90 14.14 -
P/RPS 4.06 3.49 3.51 3.12 3.38 4.00 2.79 6.44%
P/EPS 16.24 14.44 19.51 19.43 19.73 21.78 15.44 0.84%
EY 6.16 6.93 5.13 5.15 5.07 4.59 6.48 -0.84%
DY 4.46 4.05 3.92 4.42 5.42 3.96 4.77 -1.11%
P/NAPS 3.00 2.48 2.45 2.36 2.58 2.64 2.16 5.62%

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