[LPI] QoQ Annualized 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- 14.22%
YoY- 2.66%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,033,868 1,039,326 1,023,196 1,022,180 984,244 902,729 884,541 10.94%
PBT 204,364 214,036 201,885 184,704 151,284 200,053 197,405 2.33%
Tax -35,916 -47,111 -42,498 -40,888 -25,376 -45,559 -43,858 -12.45%
NP 168,448 166,925 159,386 143,816 125,908 154,494 153,546 6.36%
-
NP to SH 168,448 166,925 159,386 143,816 125,908 154,494 153,546 6.36%
-
Tax Rate 17.57% 22.01% 21.05% 22.14% 16.77% 22.77% 22.22% -
Total Cost 865,420 872,401 863,809 878,364 858,336 748,235 730,994 11.90%
-
Net Worth 1,305,009 1,372,609 1,216,439 1,167,006 1,117,863 1,181,516 1,074,834 13.79%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 143,198 44,061 66,091 - 165,222 73,425 -
Div Payout % - 85.79% 27.64% 45.96% - 106.94% 47.82% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,305,009 1,372,609 1,216,439 1,167,006 1,117,863 1,181,516 1,074,834 13.79%
NOSH 220,366 220,304 220,309 220,306 220,272 220,296 220,275 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.29% 16.06% 15.58% 14.07% 12.79% 17.11% 17.36% -
ROE 12.91% 12.16% 13.10% 12.32% 11.26% 13.08% 14.29% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 469.16 471.77 464.44 463.98 446.83 409.78 401.56 10.91%
EPS 76.44 75.77 72.35 65.28 57.16 70.13 69.71 6.33%
DPS 0.00 65.00 20.00 30.00 0.00 75.00 33.33 -
NAPS 5.922 6.2305 5.5215 5.2972 5.0749 5.3633 4.8795 13.76%
Adjusted Per Share Value based on latest NOSH - 220,332
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 259.52 260.89 256.84 256.58 247.06 226.60 222.03 10.95%
EPS 42.28 41.90 40.01 36.10 31.60 38.78 38.54 6.36%
DPS 0.00 35.94 11.06 16.59 0.00 41.47 18.43 -
NAPS 3.2758 3.4455 3.0534 2.9294 2.806 2.9658 2.698 13.79%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 13.60 14.54 13.30 13.42 13.96 13.52 11.86 -
P/RPS 2.90 3.08 2.86 2.89 3.12 3.30 2.95 -1.13%
P/EPS 17.79 19.19 18.38 20.56 24.42 19.28 17.01 3.03%
EY 5.62 5.21 5.44 4.86 4.09 5.19 5.88 -2.96%
DY 0.00 4.47 1.50 2.24 0.00 5.55 2.81 -
P/NAPS 2.30 2.33 2.41 2.53 2.75 2.52 2.43 -3.59%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 08/04/13 08/01/13 09/10/12 09/07/12 09/04/12 09/01/12 06/10/11 -
Price 13.54 14.72 13.50 13.72 13.98 13.84 11.78 -
P/RPS 2.89 3.12 2.91 2.96 3.13 3.38 2.93 -0.91%
P/EPS 17.71 19.43 18.66 21.02 24.46 19.73 16.90 3.16%
EY 5.65 5.15 5.36 4.76 4.09 5.07 5.92 -3.06%
DY 0.00 4.42 1.48 2.19 0.00 5.42 2.83 -
P/NAPS 2.29 2.36 2.44 2.59 2.75 2.58 2.41 -3.34%

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