[LPI] YoY TTM 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- 6.12%
YoY- 9.2%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,196,860 1,147,446 1,069,101 986,798 834,998 752,244 686,111 9.71%
PBT 383,299 274,428 235,282 200,299 188,686 173,831 152,127 16.64%
Tax -59,109 -59,917 -51,574 -43,941 -45,500 -41,197 -34,981 9.13%
NP 324,190 214,511 183,708 156,358 143,186 132,634 117,146 18.48%
-
NP to SH 324,190 214,511 183,708 156,358 143,186 132,634 117,146 18.48%
-
Tax Rate 15.42% 21.83% 21.92% 21.94% 24.11% 23.70% 22.99% -
Total Cost 872,670 932,935 885,393 830,440 691,812 619,610 568,965 7.38%
-
Net Worth 1,665,673 1,600,689 1,391,487 1,167,144 2,075,734 825,944 741,138 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 187,865 158,582 149,806 143,229 154,196 70,559 111,839 9.02%
Div Payout % 57.95% 73.93% 81.55% 91.60% 107.69% 53.20% 95.47% -
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 2,075,734 825,944 741,138 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 27.09% 18.69% 17.18% 15.84% 17.15% 17.63% 17.07% -
ROE 19.46% 13.40% 13.20% 13.40% 6.90% 16.06% 15.81% -
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 360.52 520.80 485.21 447.87 209.60 546.46 498.40 -5.25%
EPS 97.65 97.36 83.38 70.96 35.94 96.35 85.10 2.31%
DPS 56.59 72.00 68.00 65.00 38.71 51.25 81.25 -5.84%
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 300.43 288.03 268.36 247.70 209.60 188.82 172.22 9.71%
EPS 81.38 53.85 46.11 39.25 35.94 33.29 29.41 18.47%
DPS 47.16 39.81 37.60 35.95 38.71 17.71 28.07 9.02%
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 3.85 3.24 3.13 3.00 6.57 2.80 2.25 9.36%
P/EPS 14.21 17.36 18.23 18.91 38.34 15.88 13.16 1.28%
EY 7.04 5.76 5.49 5.29 2.61 6.30 7.60 -1.26%
DY 4.08 4.26 4.47 4.84 2.81 3.35 7.25 -9.13%
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 3.93 3.38 3.22 3.06 6.58 2.98 2.31 9.25%
P/EPS 14.52 18.06 18.76 19.33 38.40 16.90 13.51 1.20%
EY 6.89 5.54 5.33 5.17 2.60 5.92 7.40 -1.18%
DY 3.99 4.10 4.35 4.74 2.80 3.15 7.07 -9.09%
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