[LPI] QoQ TTM 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- -4.63%
YoY- 6.61%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,039,326 1,006,720 986,798 935,658 903,009 854,431 834,998 15.63%
PBT 214,036 203,413 200,299 187,739 200,053 197,189 188,686 8.72%
Tax -47,111 -44,539 -43,941 -40,394 -45,559 -45,092 -45,500 2.33%
NP 166,925 158,874 156,358 147,345 154,494 152,097 143,186 10.71%
-
NP to SH 166,925 158,874 156,358 147,345 154,494 152,097 143,186 10.71%
-
Tax Rate 22.01% 21.90% 21.94% 21.52% 22.77% 22.87% 24.11% -
Total Cost 872,401 847,846 830,440 788,313 748,515 702,334 691,812 16.63%
-
Net Worth 1,372,534 1,216,466 1,167,144 1,117,863 1,181,848 1,074,919 2,075,734 -24.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 143,196 143,229 143,229 165,259 165,259 154,196 154,196 -4.79%
Div Payout % 85.78% 90.15% 91.60% 112.16% 106.97% 101.38% 107.69% -
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 2,075,734 -24.00%
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 16.06% 15.78% 15.84% 15.75% 17.11% 17.80% 17.15% -
ROE 12.16% 13.06% 13.40% 13.18% 13.07% 14.15% 6.90% -
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 471.79 456.95 447.87 424.77 409.79 387.86 209.60 71.33%
EPS 75.77 72.11 70.96 66.89 70.11 69.04 35.94 64.04%
DPS 65.00 65.00 65.00 75.03 75.00 70.00 38.71 41.05%
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 260.89 252.70 247.70 234.86 226.67 214.47 209.60 15.63%
EPS 41.90 39.88 39.25 36.99 38.78 38.18 35.94 10.71%
DPS 35.94 35.95 35.95 41.48 41.48 38.71 38.71 -4.80%
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 3.08 2.91 3.00 3.29 3.30 3.06 6.57 -39.51%
P/EPS 19.19 18.44 18.91 20.87 19.28 17.18 38.34 -36.82%
EY 5.21 5.42 5.29 4.79 5.19 5.82 2.61 58.20%
DY 4.47 4.89 4.84 5.37 5.55 5.90 2.81 36.07%
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 3.12 2.95 3.06 3.29 3.38 3.04 6.58 -39.05%
P/EPS 19.43 18.72 19.33 20.90 19.74 17.06 38.40 -36.37%
EY 5.15 5.34 5.17 4.78 5.07 5.86 2.60 57.39%
DY 4.42 4.81 4.74 5.37 5.42 5.94 2.80 35.38%
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