[LPI] QoQ Annualized 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- 4.73%
YoY- 8.05%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,099,164 1,081,730 1,033,868 1,039,326 1,023,196 1,022,180 984,244 7.63%
PBT 247,322 227,196 204,364 214,036 201,885 184,704 151,284 38.73%
Tax -48,592 -49,814 -35,916 -47,111 -42,498 -40,888 -25,376 54.14%
NP 198,730 177,382 168,448 166,925 159,386 143,816 125,908 35.52%
-
NP to SH 198,730 177,382 168,448 166,925 159,386 143,816 125,908 35.52%
-
Tax Rate 19.65% 21.93% 17.57% 22.01% 21.05% 22.14% 16.77% -
Total Cost 900,433 904,348 865,420 872,401 863,809 878,364 858,336 3.24%
-
Net Worth 1,457,806 1,391,578 1,305,009 1,372,609 1,216,439 1,167,006 1,117,863 19.34%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 52,877 79,326 - 143,198 44,061 66,091 - -
Div Payout % 26.61% 44.72% - 85.79% 27.64% 45.96% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,457,806 1,391,578 1,305,009 1,372,609 1,216,439 1,167,006 1,117,863 19.34%
NOSH 220,322 220,350 220,366 220,304 220,309 220,306 220,272 0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.08% 16.40% 16.29% 16.06% 15.58% 14.07% 12.79% -
ROE 13.63% 12.75% 12.91% 12.16% 13.10% 12.32% 11.26% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 498.89 490.91 469.16 471.77 464.44 463.98 446.83 7.61%
EPS 90.20 80.50 76.44 75.77 72.35 65.28 57.16 35.50%
DPS 24.00 36.00 0.00 65.00 20.00 30.00 0.00 -
NAPS 6.6167 6.3153 5.922 6.2305 5.5215 5.2972 5.0749 19.32%
Adjusted Per Share Value based on latest NOSH - 220,292
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 275.91 271.53 259.52 260.89 256.84 256.58 247.06 7.63%
EPS 49.88 44.53 42.28 41.90 40.01 36.10 31.60 35.53%
DPS 13.27 19.91 0.00 35.94 11.06 16.59 0.00 -
NAPS 3.6593 3.4931 3.2758 3.4455 3.0534 2.9294 2.806 19.34%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 15.30 15.20 13.60 14.54 13.30 13.42 13.96 -
P/RPS 3.07 3.10 2.90 3.08 2.86 2.89 3.12 -1.07%
P/EPS 16.96 18.88 17.79 19.19 18.38 20.56 24.42 -21.55%
EY 5.90 5.30 5.62 5.21 5.44 4.86 4.09 27.64%
DY 1.57 2.37 0.00 4.47 1.50 2.24 0.00 -
P/NAPS 2.31 2.41 2.30 2.33 2.41 2.53 2.75 -10.96%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 08/10/13 08/07/13 08/04/13 08/01/13 09/10/12 09/07/12 09/04/12 -
Price 15.44 15.64 13.54 14.72 13.50 13.72 13.98 -
P/RPS 3.09 3.19 2.89 3.12 2.91 2.96 3.13 -0.85%
P/EPS 17.12 19.43 17.71 19.43 18.66 21.02 24.46 -21.15%
EY 5.84 5.15 5.65 5.15 5.36 4.76 4.09 26.77%
DY 1.55 2.30 0.00 4.42 1.48 2.19 0.00 -
P/NAPS 2.33 2.48 2.29 2.36 2.44 2.59 2.75 -10.45%

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