[LPI] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -74.77%
YoY- 33.79%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,119,022 824,373 540,865 258,467 1,039,326 767,397 511,090 68.37%
PBT 256,801 185,492 113,598 51,091 214,036 151,414 92,352 97.37%
Tax -55,361 -36,444 -24,907 -8,979 -47,111 -31,874 -20,444 93.92%
NP 201,440 149,048 88,691 42,112 166,925 119,540 71,908 98.34%
-
NP to SH 201,440 149,048 88,691 42,112 166,925 119,540 71,908 98.34%
-
Tax Rate 21.56% 19.65% 21.93% 17.57% 22.01% 21.05% 22.14% -
Total Cost 917,582 675,325 452,174 216,355 872,401 647,857 439,182 63.21%
-
Net Worth 1,606,453 1,457,806 1,391,578 1,305,009 1,372,609 1,216,439 1,167,006 23.67%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 154,208 39,658 39,663 - 143,198 33,046 33,045 178.47%
Div Payout % 76.55% 26.61% 44.72% - 85.79% 27.64% 45.96% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,606,453 1,457,806 1,391,578 1,305,009 1,372,609 1,216,439 1,167,006 23.67%
NOSH 220,297 220,322 220,350 220,366 220,304 220,309 220,306 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.00% 18.08% 16.40% 16.29% 16.06% 15.58% 14.07% -
ROE 12.54% 10.22% 6.37% 3.23% 12.16% 9.83% 6.16% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 507.96 374.17 245.46 117.29 471.77 348.33 231.99 68.37%
EPS 91.44 67.65 40.25 19.11 75.77 54.26 32.64 98.35%
DPS 70.00 18.00 18.00 0.00 65.00 15.00 15.00 178.47%
NAPS 7.2922 6.6167 6.3153 5.922 6.2305 5.5215 5.2972 23.67%
Adjusted Per Share Value based on latest NOSH - 220,366
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 280.89 206.93 135.77 64.88 260.89 192.63 128.29 68.37%
EPS 50.56 37.41 22.26 10.57 41.90 30.01 18.05 98.33%
DPS 38.71 9.95 9.96 0.00 35.94 8.30 8.30 178.36%
NAPS 4.0324 3.6593 3.4931 3.2758 3.4455 3.0534 2.9294 23.67%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 17.44 15.30 15.20 13.60 14.54 13.30 13.42 -
P/RPS 3.43 4.09 6.19 11.60 3.08 3.82 5.78 -29.31%
P/EPS 19.07 22.62 37.76 71.17 19.19 24.51 41.12 -40.00%
EY 5.24 4.42 2.65 1.41 5.21 4.08 2.43 66.67%
DY 4.01 1.18 1.18 0.00 4.47 1.13 1.12 133.49%
P/NAPS 2.39 2.31 2.41 2.30 2.33 2.41 2.53 -3.71%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 08/01/14 08/10/13 08/07/13 08/04/13 08/01/13 09/10/12 09/07/12 -
Price 17.84 15.44 15.64 13.54 14.72 13.50 13.72 -
P/RPS 3.51 4.13 6.37 11.54 3.12 3.88 5.91 -29.27%
P/EPS 19.51 22.82 38.86 70.85 19.43 24.88 42.03 -39.96%
EY 5.13 4.38 2.57 1.41 5.15 4.02 2.38 66.62%
DY 3.92 1.17 1.15 0.00 4.42 1.11 1.09 134.18%
P/NAPS 2.45 2.33 2.48 2.29 2.36 2.44 2.59 -3.62%

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