[LPI] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -19.98%
YoY- -18.51%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 271,929 256,307 265,029 246,061 239,323 236,281 213,889 17.27%
PBT 62,622 59,062 54,531 37,821 51,999 55,948 41,971 30.41%
Tax -15,237 -11,430 -14,100 -6,344 -12,665 -10,832 -10,553 27.60%
NP 47,385 47,632 40,431 31,477 39,334 45,116 31,418 31.35%
-
NP to SH 47,385 47,632 40,431 31,477 39,334 45,116 31,418 31.35%
-
Tax Rate 24.33% 19.35% 25.86% 16.77% 24.36% 19.36% 25.14% -
Total Cost 224,544 208,675 224,598 214,584 199,989 191,165 182,471 14.76%
-
Net Worth 1,372,534 1,216,466 1,167,144 1,117,863 1,181,848 1,074,919 1,147,968 12.58%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 110,146 - 33,049 - 110,179 - 55,080 58.39%
Div Payout % 232.45% - 81.74% - 280.11% - 175.32% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,372,534 1,216,466 1,167,144 1,117,863 1,181,848 1,074,919 1,147,968 12.58%
NOSH 220,292 220,314 220,332 220,272 220,358 220,292 398,383 -32.50%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.43% 18.58% 15.26% 12.79% 16.44% 19.09% 14.69% -
ROE 3.45% 3.92% 3.46% 2.82% 3.33% 4.20% 2.74% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 123.44 116.34 120.29 111.71 108.61 107.26 97.08 17.28%
EPS 21.51 21.62 18.35 14.29 17.85 20.48 14.26 31.36%
DPS 50.00 0.00 15.00 0.00 50.00 0.00 25.00 58.40%
NAPS 6.2305 5.5215 5.2972 5.0749 5.3633 4.8795 5.2104 12.59%
Adjusted Per Share Value based on latest NOSH - 220,272
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 68.26 64.34 66.53 61.76 60.07 59.31 97.08 -20.84%
EPS 11.89 11.96 10.15 7.90 9.87 11.32 14.26 -11.36%
DPS 27.65 0.00 8.30 0.00 27.66 0.00 25.00 6.91%
NAPS 3.4453 3.0535 2.9297 2.806 2.9666 2.6982 5.2104 -24.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 14.54 13.30 13.42 13.96 13.52 11.86 13.78 -
P/RPS 11.78 11.43 11.16 12.50 12.45 11.06 14.20 -11.66%
P/EPS 67.60 61.52 73.13 97.69 75.74 57.91 96.63 -21.10%
EY 1.48 1.63 1.37 1.02 1.32 1.73 1.03 27.19%
DY 3.44 0.00 1.12 0.00 3.70 0.00 1.81 53.13%
P/NAPS 2.33 2.41 2.53 2.75 2.52 2.43 2.64 -7.95%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 08/01/13 09/10/12 09/07/12 09/04/12 09/01/12 06/10/11 07/07/11 -
Price 14.72 13.50 13.72 13.98 13.84 11.78 13.80 -
P/RPS 11.92 11.60 11.41 12.51 12.74 10.98 14.22 -11.04%
P/EPS 68.43 62.44 74.77 97.83 77.54 57.52 96.77 -20.54%
EY 1.46 1.60 1.34 1.02 1.29 1.74 1.03 26.05%
DY 3.40 0.00 1.09 0.00 3.61 0.00 1.81 51.95%
P/NAPS 2.36 2.44 2.59 2.75 2.58 2.41 2.65 -7.40%

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