[LPI] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 17.81%
YoY- 5.58%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 282,398 258,467 271,929 256,307 265,029 246,061 239,323 11.67%
PBT 62,507 51,091 62,622 59,062 54,531 37,821 51,999 13.06%
Tax -15,928 -8,979 -15,237 -11,430 -14,100 -6,344 -12,665 16.52%
NP 46,579 42,112 47,385 47,632 40,431 31,477 39,334 11.94%
-
NP to SH 46,579 42,112 47,385 47,632 40,431 31,477 39,334 11.94%
-
Tax Rate 25.48% 17.57% 24.33% 19.35% 25.86% 16.77% 24.36% -
Total Cost 235,819 216,355 224,544 208,675 224,598 214,584 199,989 11.62%
-
Net Worth 1,391,487 1,305,009 1,372,534 1,216,466 1,167,144 1,117,863 1,181,848 11.51%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 39,660 - 110,146 - 33,049 - 110,179 -49.42%
Div Payout % 85.15% - 232.45% - 81.74% - 280.11% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,391,487 1,305,009 1,372,534 1,216,466 1,167,144 1,117,863 1,181,848 11.51%
NOSH 220,335 220,366 220,292 220,314 220,332 220,272 220,358 -0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.49% 16.29% 17.43% 18.58% 15.26% 12.79% 16.44% -
ROE 3.35% 3.23% 3.45% 3.92% 3.46% 2.82% 3.33% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 128.17 117.29 123.44 116.34 120.29 111.71 108.61 11.68%
EPS 21.14 19.11 21.51 21.62 18.35 14.29 17.85 11.94%
DPS 18.00 0.00 50.00 0.00 15.00 0.00 50.00 -49.42%
NAPS 6.3153 5.922 6.2305 5.5215 5.2972 5.0749 5.3633 11.51%
Adjusted Per Share Value based on latest NOSH - 220,314
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 70.89 64.88 68.26 64.34 66.53 61.76 60.07 11.68%
EPS 11.69 10.57 11.89 11.96 10.15 7.90 9.87 11.95%
DPS 9.96 0.00 27.65 0.00 8.30 0.00 27.66 -49.41%
NAPS 3.4928 3.2758 3.4453 3.0535 2.9297 2.806 2.9666 11.51%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 15.20 13.60 14.54 13.30 13.42 13.96 13.52 -
P/RPS 11.86 11.60 11.78 11.43 11.16 12.50 12.45 -3.18%
P/EPS 71.90 71.17 67.60 61.52 73.13 97.69 75.74 -3.41%
EY 1.39 1.41 1.48 1.63 1.37 1.02 1.32 3.50%
DY 1.18 0.00 3.44 0.00 1.12 0.00 3.70 -53.35%
P/NAPS 2.41 2.30 2.33 2.41 2.53 2.75 2.52 -2.93%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 08/07/13 08/04/13 08/01/13 09/10/12 09/07/12 09/04/12 09/01/12 -
Price 15.64 13.54 14.72 13.50 13.72 13.98 13.84 -
P/RPS 12.20 11.54 11.92 11.60 11.41 12.51 12.74 -2.84%
P/EPS 73.98 70.85 68.43 62.44 74.77 97.83 77.54 -3.08%
EY 1.35 1.41 1.46 1.60 1.34 1.02 1.29 3.08%
DY 1.15 0.00 3.40 0.00 1.09 0.00 3.61 -53.38%
P/NAPS 2.48 2.29 2.36 2.44 2.59 2.75 2.58 -2.60%

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