[LPI] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 0.62%
YoY- 12.03%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,169,693 1,119,022 1,039,326 902,729 751,726 698,462 638,728 10.60%
PBT 341,949 256,801 214,036 200,053 181,307 161,335 141,564 15.82%
Tax -58,933 -55,361 -47,111 -45,559 -43,399 -35,247 -37,317 7.90%
NP 283,016 201,440 166,925 154,494 137,908 126,088 104,247 18.10%
-
NP to SH 283,016 201,440 166,925 154,494 137,908 126,088 104,247 18.10%
-
Tax Rate 17.23% 21.56% 22.01% 22.77% 23.94% 21.85% 26.36% -
Total Cost 886,677 917,582 872,401 748,235 613,818 572,374 534,481 8.79%
-
Net Worth 1,649,344 1,606,453 1,372,609 1,181,516 1,138,048 900,650 363,749 28.63%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 165,639 154,208 143,198 165,222 118,830 92,924 117,023 5.95%
Div Payout % 58.53% 76.55% 85.79% 106.94% 86.17% 73.70% 112.26% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,649,344 1,606,453 1,372,609 1,181,516 1,138,048 900,650 363,749 28.63%
NOSH 220,852 220,297 220,304 220,296 216,055 137,665 137,674 8.19%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 24.20% 18.00% 16.06% 17.11% 18.35% 18.05% 16.32% -
ROE 17.16% 12.54% 12.16% 13.08% 12.12% 14.00% 28.66% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 529.63 507.96 471.77 409.78 347.93 507.36 463.94 2.23%
EPS 128.33 91.44 75.77 70.13 63.83 58.75 75.72 9.18%
DPS 75.00 70.00 65.00 75.00 55.00 67.50 85.00 -2.06%
NAPS 7.4681 7.2922 6.2305 5.3633 5.2674 6.5423 2.6421 18.89%
Adjusted Per Share Value based on latest NOSH - 220,358
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 293.61 280.89 260.89 226.60 188.69 175.32 160.33 10.60%
EPS 71.04 50.56 41.90 38.78 34.62 31.65 26.17 18.10%
DPS 41.58 38.71 35.94 41.47 29.83 23.33 29.37 5.96%
NAPS 4.1401 4.0324 3.4455 2.9658 2.8567 2.2608 0.9131 28.63%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 18.06 17.44 14.54 13.52 13.18 13.70 9.45 -
P/RPS 3.41 3.43 3.08 3.30 3.79 2.70 2.04 8.93%
P/EPS 14.09 19.07 19.19 19.28 20.65 14.96 12.48 2.04%
EY 7.10 5.24 5.21 5.19 4.84 6.69 8.01 -1.98%
DY 4.15 4.01 4.47 5.55 4.17 4.93 8.99 -12.08%
P/NAPS 2.42 2.39 2.33 2.52 2.50 2.09 3.58 -6.31%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 28/01/15 08/01/14 08/01/13 09/01/12 11/01/11 07/01/10 08/01/09 -
Price 18.50 17.84 14.72 13.84 13.90 14.14 9.80 -
P/RPS 3.49 3.51 3.12 3.38 4.00 2.79 2.11 8.74%
P/EPS 14.44 19.51 19.43 19.73 21.78 15.44 12.94 1.84%
EY 6.93 5.13 5.15 5.07 4.59 6.48 7.73 -1.80%
DY 4.05 3.92 4.42 5.42 3.96 4.77 8.67 -11.90%
P/NAPS 2.48 2.45 2.36 2.58 2.64 2.16 3.71 -6.48%

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