[LPI] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -12.82%
YoY- 6.49%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 299,168 294,649 271,929 239,323 190,635 178,883 117,130 16.90%
PBT 133,299 71,309 62,622 51,999 49,135 46,520 44,517 20.04%
Tax -16,240 -18,917 -15,237 -12,665 -12,198 -11,549 -11,827 5.42%
NP 117,059 52,392 47,385 39,334 36,937 34,971 32,690 23.67%
-
NP to SH 117,059 52,392 47,385 39,334 36,937 34,971 32,690 23.67%
-
Tax Rate 12.18% 26.53% 24.33% 24.36% 24.83% 24.83% 26.57% -
Total Cost 182,109 242,257 224,544 199,989 153,698 143,912 84,440 13.65%
-
Net Worth 1,649,344 1,605,939 1,372,534 1,181,848 1,160,178 826,086 363,664 28.64%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 121,468 114,518 110,146 110,179 99,115 56,793 75,703 8.19%
Div Payout % 103.77% 218.58% 232.45% 280.11% 268.34% 162.40% 231.58% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,649,344 1,605,939 1,372,534 1,181,848 1,160,178 826,086 363,664 28.64%
NOSH 220,852 220,226 220,292 220,358 220,256 137,681 137,642 8.19%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 39.13% 17.78% 17.43% 16.44% 19.38% 19.55% 27.91% -
ROE 7.10% 3.26% 3.45% 3.33% 3.18% 4.23% 8.99% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 135.46 133.79 123.44 108.61 86.55 129.93 85.10 8.05%
EPS 53.00 23.79 21.51 17.85 16.77 16.30 23.75 14.30%
DPS 55.00 52.00 50.00 50.00 45.00 41.25 55.00 0.00%
NAPS 7.4681 7.2922 6.2305 5.3633 5.2674 6.00 2.6421 18.89%
Adjusted Per Share Value based on latest NOSH - 220,358
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 75.10 73.96 68.26 60.07 47.85 44.90 29.40 16.90%
EPS 29.38 13.15 11.89 9.87 9.27 8.78 8.21 23.66%
DPS 30.49 28.75 27.65 27.66 24.88 14.26 19.00 8.19%
NAPS 4.1401 4.0311 3.4453 2.9666 2.9122 2.0736 0.9129 28.64%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 18.06 17.44 14.54 13.52 13.18 13.70 9.45 -
P/RPS 13.33 13.04 11.78 12.45 15.23 10.54 11.10 3.09%
P/EPS 34.07 73.31 67.60 75.74 78.59 53.94 39.79 -2.55%
EY 2.93 1.36 1.48 1.32 1.27 1.85 2.51 2.61%
DY 3.05 2.98 3.44 3.70 3.41 3.01 5.82 -10.20%
P/NAPS 2.42 2.39 2.33 2.52 2.50 2.28 3.58 -6.31%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 28/01/15 08/01/14 08/01/13 09/01/12 11/01/11 07/01/10 08/01/09 -
Price 18.50 17.84 14.72 13.84 13.90 14.14 9.80 -
P/RPS 13.66 13.33 11.92 12.74 16.06 10.88 11.52 2.87%
P/EPS 34.90 74.99 68.43 77.54 82.89 55.67 41.26 -2.75%
EY 2.87 1.33 1.46 1.29 1.21 1.80 2.42 2.88%
DY 2.97 2.91 3.40 3.61 3.24 2.92 5.61 -10.05%
P/NAPS 2.48 2.45 2.36 2.58 2.64 2.36 3.71 -6.48%

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