[LPI] YoY Cumulative 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- -79.63%
YoY- -18.51%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 291,730 277,798 258,467 246,061 213,328 192,867 210,907 5.55%
PBT 70,746 62,674 51,091 37,821 50,135 48,831 42,237 8.97%
Tax -13,549 -12,093 -8,979 -6,344 -11,509 -10,509 -6,759 12.28%
NP 57,197 50,581 42,112 31,477 38,626 38,322 35,478 8.28%
-
NP to SH 57,197 50,581 42,112 31,477 38,626 38,322 35,478 8.28%
-
Tax Rate 19.15% 19.30% 17.57% 16.77% 22.96% 21.52% 16.00% -
Total Cost 234,533 227,217 216,355 214,584 174,702 154,545 175,429 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 3.52% 3.31% 3.23% 2.82% 3.50% 4.64% 5.48% -
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 87.87 126.10 117.29 111.71 96.87 140.11 153.20 -8.84%
EPS 17.23 22.96 19.11 14.29 17.54 17.86 25.77 -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 73.23 69.73 64.88 61.76 53.55 48.41 52.94 5.55%
EPS 14.36 12.70 10.57 7.90 9.70 9.62 8.91 8.27%
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 17.16 13.16 11.60 12.50 14.16 9.79 5.87 19.56%
P/EPS 87.53 72.30 71.17 97.69 78.22 49.28 34.92 16.54%
EY 1.14 1.38 1.41 1.02 1.28 2.03 2.86 -14.20%
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 16.93 13.16 11.54 12.51 14.20 9.85 5.94 19.06%
P/EPS 86.37 72.30 70.85 97.83 78.45 49.57 35.31 16.06%
EY 1.16 1.38 1.41 1.02 1.27 2.02 2.83 -13.80%
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