[LPI] QoQ TTM 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- 6.37%
YoY- 20.51%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM 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 1,096,302 1,069,101 1,051,732 1,039,326 1,006,720 986,798 8.71%
PBT 256,801 248,114 235,282 227,306 214,036 203,413 200,299 17.96%
Tax -55,361 -51,681 -51,574 -49,746 -47,111 -44,539 -43,941 16.60%
NP 201,440 196,433 183,708 177,560 166,925 158,874 156,358 18.34%
-
NP to SH 201,440 196,433 183,708 177,560 166,925 158,874 156,358 18.34%
-
Tax Rate 21.56% 20.83% 21.92% 21.89% 22.01% 21.90% 21.94% -
Total Cost 917,582 899,869 885,393 874,172 872,401 847,846 830,440 6.85%
-
Net Worth 1,605,939 1,457,533 1,391,487 1,305,009 1,372,534 1,216,466 1,167,144 23.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 154,178 149,806 149,806 143,196 143,196 143,229 143,229 5.01%
Div Payout % 76.54% 76.26% 81.55% 80.65% 85.78% 90.15% 91.60% -
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 1,605,939 1,457,533 1,391,487 1,305,009 1,372,534 1,216,466 1,167,144 23.63%
NOSH 220,226 220,281 220,335 220,366 220,292 220,314 220,332 -0.03%
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% 17.92% 17.18% 16.88% 16.06% 15.78% 15.84% -
ROE 12.54% 13.48% 13.20% 13.61% 12.16% 13.06% 13.40% -
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 508.12 497.68 485.21 477.27 471.79 456.95 447.87 8.75%
EPS 91.47 89.17 83.38 80.57 75.77 72.11 70.96 18.38%
DPS 70.00 68.00 68.00 65.00 65.00 65.00 65.00 5.05%
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 280.89 275.19 268.36 264.00 260.89 252.70 247.70 8.71%
EPS 50.56 49.31 46.11 44.57 41.90 39.88 39.25 18.33%
DPS 38.70 37.60 37.60 35.94 35.94 35.95 35.95 5.02%
NAPS 4.0311 3.6586 3.4928 3.2758 3.4453 3.0535 2.9297 23.63%
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 3.07 3.13 2.85 3.08 2.91 3.00 9.31%
P/EPS 19.07 17.16 18.23 16.88 19.19 18.44 18.91 0.56%
EY 5.24 5.83 5.49 5.92 5.21 5.42 5.29 -0.62%
DY 4.01 4.44 4.47 4.78 4.47 4.89 4.84 -11.75%
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 3.10 3.22 2.84 3.12 2.95 3.06 9.55%
P/EPS 19.50 17.31 18.76 16.80 19.43 18.72 19.33 0.58%
EY 5.13 5.78 5.33 5.95 5.15 5.34 5.17 -0.51%
DY 3.92 4.40 4.35 4.80 4.42 4.81 4.74 -11.86%
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