[LPI] YoY TTM 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- 5.07%
YoY- 8.05%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,284,586 1,169,693 1,119,022 1,039,326 903,009 751,962 762,761 9.07%
PBT 393,066 341,949 256,801 214,036 200,053 181,307 161,335 15.99%
Tax -72,077 -58,933 -55,361 -47,111 -45,559 -43,399 -35,247 12.65%
NP 320,989 283,016 201,440 166,925 154,494 137,908 126,088 16.84%
-
NP to SH 320,989 283,016 201,440 166,925 154,494 137,908 126,088 16.84%
-
Tax Rate 18.34% 17.23% 21.56% 22.01% 22.77% 23.94% 21.85% -
Total Cost 963,597 886,677 917,582 872,401 748,515 614,054 636,673 7.14%
-
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 232,390 165,533 154,178 143,196 165,259 112,881 92,930 16.49%
Div Payout % 72.40% 58.49% 76.54% 85.78% 106.97% 81.85% 73.70% -
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 24.99% 24.20% 18.00% 16.06% 17.11% 18.34% 16.53% -
ROE 18.46% 17.16% 12.54% 12.16% 13.07% 11.89% 15.26% -
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 386.94 529.63 508.12 471.79 409.79 341.40 554.01 -5.80%
EPS 96.69 128.15 91.47 75.77 70.11 62.61 91.58 0.90%
DPS 70.00 75.00 70.00 65.00 75.00 51.25 67.50 0.60%
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 322.45 293.61 280.89 260.89 226.67 188.75 191.46 9.07%
EPS 80.57 71.04 50.56 41.90 38.78 34.62 31.65 16.84%
DPS 58.33 41.55 38.70 35.94 41.48 28.33 23.33 16.49%
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 4.16 3.41 3.43 3.08 3.30 3.86 2.47 9.07%
P/EPS 16.63 14.09 19.07 19.19 19.28 21.05 14.96 1.77%
EY 6.01 7.10 5.24 5.21 5.19 4.75 6.68 -1.74%
DY 4.35 4.15 4.01 4.47 5.55 3.89 4.93 -2.06%
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 4.06 3.49 3.51 3.12 3.38 4.07 2.55 8.05%
P/EPS 16.24 14.44 19.50 19.43 19.74 22.20 15.44 0.84%
EY 6.16 6.93 5.13 5.15 5.07 4.50 6.48 -0.84%
DY 4.46 4.05 3.92 4.42 5.42 3.69 4.77 -1.11%
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