[LPI] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -0.52%
YoY- 20.47%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 338,623 299,168 294,649 271,929 239,323 190,635 178,883 11.21%
PBT 125,616 133,299 71,309 62,622 51,999 49,135 46,520 17.99%
Tax -23,405 -16,240 -18,917 -15,237 -12,665 -12,198 -11,549 12.48%
NP 102,211 117,059 52,392 47,385 39,334 36,937 34,971 19.56%
-
NP to SH 102,211 117,059 52,392 47,385 39,334 36,937 34,971 19.56%
-
Tax Rate 18.63% 12.18% 26.53% 24.33% 24.36% 24.83% 24.83% -
Total Cost 236,412 182,109 242,257 224,544 199,989 153,698 143,912 8.62%
-
Net Worth 1,738,610 1,649,344 1,605,939 1,372,534 1,181,848 1,160,178 826,086 13.19%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 165,993 121,468 114,518 110,146 110,179 99,115 56,793 19.56%
Div Payout % 162.40% 103.77% 218.58% 232.45% 280.11% 268.34% 162.40% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,738,610 1,649,344 1,605,939 1,372,534 1,181,848 1,160,178 826,086 13.19%
NOSH 331,986 220,852 220,226 220,292 220,358 220,256 137,681 15.79%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 30.18% 39.13% 17.78% 17.43% 16.44% 19.38% 19.55% -
ROE 5.88% 7.10% 3.26% 3.45% 3.33% 3.18% 4.23% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 102.00 135.46 133.79 123.44 108.61 86.55 129.93 -3.95%
EPS 30.79 53.00 23.79 21.51 17.85 16.77 16.30 11.17%
DPS 50.00 55.00 52.00 50.00 50.00 45.00 41.25 3.25%
NAPS 5.237 7.4681 7.2922 6.2305 5.3633 5.2674 6.00 -2.24%
Adjusted Per Share Value based on latest NOSH - 220,292
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 85.00 75.10 73.96 68.26 60.07 47.85 44.90 11.21%
EPS 25.66 29.38 13.15 11.89 9.87 9.27 8.78 19.56%
DPS 41.67 30.49 28.75 27.65 27.66 24.88 14.26 19.55%
NAPS 4.3642 4.1401 4.0311 3.4453 2.9666 2.9122 2.0736 13.19%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 16.08 18.06 17.44 14.54 13.52 13.18 13.70 -
P/RPS 15.76 13.33 13.04 11.78 12.45 15.23 10.54 6.93%
P/EPS 52.23 34.07 73.31 67.60 75.74 78.59 53.94 -0.53%
EY 1.91 2.93 1.36 1.48 1.32 1.27 1.85 0.53%
DY 3.11 3.05 2.98 3.44 3.70 3.41 3.01 0.54%
P/NAPS 3.07 2.42 2.39 2.33 2.52 2.50 2.28 5.08%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 27/01/16 28/01/15 08/01/14 08/01/13 09/01/12 11/01/11 07/01/10 -
Price 15.70 18.50 17.84 14.72 13.84 13.90 14.14 -
P/RPS 15.39 13.66 13.33 11.92 12.74 16.06 10.88 5.94%
P/EPS 50.99 34.90 74.99 68.43 77.54 82.89 55.67 -1.45%
EY 1.96 2.87 1.33 1.46 1.29 1.21 1.80 1.42%
DY 3.18 2.97 2.91 3.40 3.61 3.24 2.92 1.43%
P/NAPS 3.00 2.48 2.45 2.36 2.58 2.64 2.36 4.07%

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