[LPI] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 28.45%
YoY- 28.69%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 304,726 291,491 282,398 265,029 213,889 173,869 166,346 10.61%
PBT 101,829 68,551 62,507 54,531 41,971 35,896 29,994 22.58%
Tax -16,090 -17,370 -15,928 -14,100 -10,553 -9,452 -7,252 14.19%
NP 85,739 51,181 46,579 40,431 31,418 26,444 22,742 24.74%
-
NP to SH 85,739 51,181 46,579 40,431 31,418 26,444 22,742 24.74%
-
Tax Rate 15.80% 25.34% 25.48% 25.86% 25.14% 26.33% 24.18% -
Total Cost 218,987 240,310 235,819 224,598 182,471 147,425 143,604 7.28%
-
Net Worth 1,665,673 1,600,689 1,391,487 1,167,144 1,147,968 825,944 741,138 14.44%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 66,397 44,064 39,660 33,049 55,080 13,765 36,136 10.66%
Div Payout % 77.44% 86.10% 85.15% 81.74% 175.32% 52.06% 158.90% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,665,673 1,600,689 1,391,487 1,167,144 1,147,968 825,944 741,138 14.44%
NOSH 331,986 220,322 220,335 220,332 398,383 137,657 137,663 15.79%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 28.14% 17.56% 16.49% 15.26% 14.69% 15.21% 13.67% -
ROE 5.15% 3.20% 3.35% 3.46% 2.74% 3.20% 3.07% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 91.79 132.30 128.17 120.29 97.08 126.31 120.84 -4.47%
EPS 25.82 23.23 21.14 18.35 14.26 12.32 16.52 7.72%
DPS 20.00 20.00 18.00 15.00 25.00 10.00 26.25 -4.42%
NAPS 5.0173 7.2652 6.3153 5.2972 5.2104 6.00 5.3837 -1.16%
Adjusted Per Share Value based on latest NOSH - 220,332
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 76.49 73.17 70.89 66.53 97.08 43.64 41.76 10.60%
EPS 21.52 12.85 11.69 10.15 14.26 6.64 5.71 24.73%
DPS 16.67 11.06 9.96 8.30 25.00 3.46 9.07 10.67%
NAPS 4.1811 4.018 3.4928 2.9297 5.2104 2.0732 1.8604 14.44%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 13.88 16.90 15.20 13.42 13.78 15.30 11.20 -
P/RPS 15.12 12.77 11.86 11.16 14.20 12.11 9.27 8.49%
P/EPS 53.74 72.75 71.90 73.13 96.63 79.65 67.80 -3.79%
EY 1.86 1.37 1.39 1.37 1.03 1.26 1.48 3.88%
DY 1.44 1.18 1.18 1.12 1.81 0.65 2.34 -7.76%
P/NAPS 2.77 2.33 2.41 2.53 2.64 2.55 2.08 4.88%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 08/07/15 25/07/14 08/07/13 09/07/12 07/07/11 08/07/10 06/07/09 -
Price 14.18 17.58 15.64 13.72 13.80 16.28 11.50 -
P/RPS 15.45 13.29 12.20 11.41 14.22 12.89 9.52 8.40%
P/EPS 54.91 75.68 73.98 74.77 96.77 84.75 69.61 -3.87%
EY 1.82 1.32 1.35 1.34 1.03 1.18 1.44 3.97%
DY 1.41 1.14 1.15 1.09 1.81 0.61 2.28 -7.69%
P/NAPS 2.83 2.42 2.48 2.59 2.65 2.71 2.14 4.76%

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