[LPI] YoY Annualized 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- -18.5%
YoY- -18.51%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,166,920 1,111,192 1,033,868 984,244 853,312 771,468 843,628 5.55%
PBT 282,984 250,696 204,364 151,284 200,540 195,324 168,948 8.97%
Tax -54,196 -48,372 -35,916 -25,376 -46,036 -42,036 -27,036 12.28%
NP 228,788 202,324 168,448 125,908 154,504 153,288 141,912 8.28%
-
NP to SH 228,788 202,324 168,448 125,908 154,504 153,288 141,912 8.28%
-
Tax Rate 19.15% 19.30% 17.57% 16.77% 22.96% 21.52% 16.00% -
Total Cost 938,132 908,868 865,420 858,336 698,808 618,180 701,716 4.95%
-
Net Worth 1,623,511 1,525,889 1,305,009 1,117,863 1,104,342 825,905 647,139 16.55%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,623,511 1,525,889 1,305,009 1,117,863 1,104,342 825,905 647,139 16.55%
NOSH 331,986 220,300 220,366 220,272 220,216 137,650 137,671 15.79%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 19.61% 18.21% 16.29% 12.79% 18.11% 19.87% 16.82% -
ROE 14.09% 13.26% 12.91% 11.26% 13.99% 18.56% 21.93% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 351.50 504.40 469.16 446.83 387.49 560.45 612.78 -8.84%
EPS 68.92 91.84 76.44 57.16 70.16 71.44 103.08 -6.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8903 6.9264 5.922 5.0749 5.0148 6.00 4.7006 0.66%
Adjusted Per Share Value based on latest NOSH - 220,272
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 292.91 278.93 259.52 247.06 214.19 193.65 211.76 5.55%
EPS 57.43 50.79 42.28 31.60 38.78 38.48 35.62 8.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0753 3.8302 3.2758 2.806 2.7721 2.0731 1.6244 16.55%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 15.08 16.60 13.60 13.96 13.72 13.72 9.00 -
P/RPS 4.29 3.29 2.90 3.12 3.54 2.45 1.47 19.53%
P/EPS 21.88 18.07 17.79 24.42 19.56 12.32 8.73 16.54%
EY 4.57 5.53 5.62 4.09 5.11 8.12 11.45 -14.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 2.40 2.30 2.75 2.74 2.29 1.91 8.28%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 08/04/15 08/04/14 08/04/13 09/04/12 07/04/11 08/04/10 08/04/09 -
Price 14.88 16.60 13.54 13.98 13.76 13.80 9.10 -
P/RPS 4.23 3.29 2.89 3.13 3.55 2.46 1.49 18.98%
P/EPS 21.59 18.07 17.71 24.46 19.61 12.39 8.83 16.06%
EY 4.63 5.53 5.65 4.09 5.10 8.07 11.33 -13.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 2.40 2.29 2.75 2.74 2.30 1.94 7.76%

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