[LPI] YoY TTM 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- -4.63%
YoY- 6.61%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,183,625 1,138,353 1,051,732 935,658 772,423 744,721 664,073 10.10%
PBT 350,021 268,384 227,306 187,739 182,611 167,929 146,441 15.62%
Tax -60,389 -58,475 -49,746 -40,394 -44,399 -38,997 -34,131 9.97%
NP 289,632 209,909 177,560 147,345 138,212 128,932 112,310 17.09%
-
NP to SH 289,632 209,909 177,560 147,345 138,212 128,932 112,310 17.09%
-
Tax Rate 17.25% 21.79% 21.89% 21.52% 24.31% 23.22% 23.31% -
Total Cost 893,993 928,444 874,172 788,313 634,211 615,789 551,763 8.37%
-
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 165,533 154,178 143,196 165,259 112,881 92,930 116,992 5.95%
Div Payout % 57.15% 73.45% 80.65% 112.16% 81.67% 72.08% 104.17% -
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 24.47% 18.44% 16.88% 15.75% 17.89% 17.31% 16.91% -
ROE 17.84% 13.76% 13.61% 13.18% 12.52% 15.61% 17.35% -
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 356.53 516.73 477.27 424.77 350.76 541.02 482.36 -4.91%
EPS 87.24 95.28 80.57 66.89 62.76 93.67 81.58 1.12%
DPS 49.86 70.00 65.00 75.03 51.26 67.50 85.00 -8.50%
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 297.11 285.74 264.00 234.86 193.89 186.94 166.69 10.10%
EPS 72.70 52.69 44.57 36.99 34.69 32.36 28.19 17.09%
DPS 41.55 38.70 35.94 41.48 28.33 23.33 29.37 5.94%
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 4.23 3.21 2.85 3.29 3.91 2.54 1.87 14.56%
P/EPS 17.29 17.42 16.88 20.87 21.86 14.65 11.03 7.77%
EY 5.79 5.74 5.92 4.79 4.57 6.83 9.06 -7.18%
DY 3.31 4.22 4.78 5.37 3.74 4.92 9.44 -16.01%
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 4.17 3.21 2.84 3.29 3.92 2.55 1.89 14.09%
P/EPS 17.06 17.42 16.80 20.90 21.92 14.73 11.15 7.34%
EY 5.86 5.74 5.95 4.78 4.56 6.79 8.96 -6.82%
DY 3.35 4.22 4.80 5.37 3.73 4.89 9.34 -15.70%
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