[LPI] QoQ TTM 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- 6.12%
YoY- 9.2%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,051,732 1,039,326 1,006,720 986,798 935,658 903,009 854,431 14.84%
PBT 227,306 214,036 203,413 200,299 187,739 200,053 197,189 9.92%
Tax -49,746 -47,111 -44,539 -43,941 -40,394 -45,559 -45,092 6.76%
NP 177,560 166,925 158,874 156,358 147,345 154,494 152,097 10.86%
-
NP to SH 177,560 166,925 158,874 156,358 147,345 154,494 152,097 10.86%
-
Tax Rate 21.89% 22.01% 21.90% 21.94% 21.52% 22.77% 22.87% -
Total Cost 874,172 872,401 847,846 830,440 788,313 748,515 702,334 15.69%
-
Net Worth 1,305,009 1,372,534 1,216,466 1,167,144 1,117,863 1,181,848 1,074,919 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 143,196 143,196 143,229 143,229 165,259 165,259 154,196 -4.80%
Div Payout % 80.65% 85.78% 90.15% 91.60% 112.16% 106.97% 101.38% -
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 1,372,534 1,216,466 1,167,144 1,117,863 1,181,848 1,074,919 13.79%
NOSH 220,366 220,292 220,314 220,332 220,272 220,358 220,292 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 16.88% 16.06% 15.78% 15.84% 15.75% 17.11% 17.80% -
ROE 13.61% 12.16% 13.06% 13.40% 13.18% 13.07% 14.15% -
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 477.27 471.79 456.95 447.87 424.77 409.79 387.86 14.81%
EPS 80.57 75.77 72.11 70.96 66.89 70.11 69.04 10.83%
DPS 65.00 65.00 65.00 65.00 75.03 75.00 70.00 -4.81%
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 264.00 260.89 252.70 247.70 234.86 226.67 214.47 14.84%
EPS 44.57 41.90 39.88 39.25 36.99 38.78 38.18 10.85%
DPS 35.94 35.94 35.95 35.95 41.48 41.48 38.71 -4.82%
NAPS 3.2758 3.4453 3.0535 2.9297 2.806 2.9666 2.6982 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 2.85 3.08 2.91 3.00 3.29 3.30 3.06 -4.62%
P/EPS 16.88 19.19 18.44 18.91 20.87 19.28 17.18 -1.16%
EY 5.92 5.21 5.42 5.29 4.79 5.19 5.82 1.14%
DY 4.78 4.47 4.89 4.84 5.37 5.55 5.90 -13.08%
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 2.84 3.12 2.95 3.06 3.29 3.38 3.04 -4.43%
P/EPS 16.80 19.43 18.72 19.33 20.90 19.74 17.06 -1.01%
EY 5.95 5.15 5.34 5.17 4.78 5.07 5.86 1.02%
DY 4.80 4.42 4.81 4.74 5.37 5.42 5.94 -13.23%
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