[LPI] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
11-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 112.59%
YoY- 94.5%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,390,560 1,378,892 1,364,453 1,319,622 1,282,244 1,284,586 1,261,284 6.71%
PBT 355,176 518,925 549,412 629,310 328,724 393,066 356,600 -0.26%
Tax -72,924 -81,702 -75,048 -73,300 -67,180 -72,077 -64,896 8.07%
NP 282,252 437,223 474,364 556,010 261,544 320,989 291,704 -2.17%
-
NP to SH 282,252 437,223 474,364 556,010 261,544 320,989 291,704 -2.17%
-
Tax Rate 20.53% 15.74% 13.66% 11.65% 20.44% 18.34% 18.20% -
Total Cost 1,108,308 941,669 890,089 763,612 1,020,700 963,597 969,580 9.31%
-
Net Worth 1,735,855 1,837,310 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 4.86%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 265,588 110,661 165,993 - 232,390 88,529 -
Div Payout % - 60.74% 23.33% 29.85% - 72.40% 30.35% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,735,855 1,837,310 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 4.86%
NOSH 331,986 331,986 331,986 331,986 331,986 331,986 331,986 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 20.30% 31.71% 34.77% 42.13% 20.40% 24.99% 23.13% -
ROE 16.26% 23.80% 27.02% 31.91% 15.87% 18.46% 18.05% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 418.86 415.35 411.00 397.49 386.23 386.94 379.92 6.71%
EPS 85.00 131.70 142.89 167.48 78.80 96.69 87.87 -2.18%
DPS 0.00 80.00 33.33 50.00 0.00 70.00 26.67 -
NAPS 5.2287 5.5343 5.2881 5.2484 4.9642 5.237 4.869 4.86%
Adjusted Per Share Value based on latest NOSH - 331,986
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 349.05 346.12 342.50 331.24 321.86 322.45 316.60 6.71%
EPS 70.85 109.75 119.07 139.57 65.65 80.57 73.22 -2.16%
DPS 0.00 66.67 27.78 41.67 0.00 58.33 22.22 -
NAPS 4.3573 4.6119 4.4068 4.3737 4.1368 4.3642 4.0575 4.86%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 17.00 16.38 16.58 15.86 15.36 16.08 13.78 -
P/RPS 4.06 3.94 4.03 3.99 3.98 4.16 3.63 7.74%
P/EPS 20.00 12.44 11.60 9.47 19.50 16.63 15.68 17.59%
EY 5.00 8.04 8.62 10.56 5.13 6.01 6.38 -14.98%
DY 0.00 4.88 2.01 3.15 0.00 4.35 1.94 -
P/NAPS 3.25 2.96 3.14 3.02 3.09 3.07 2.83 9.65%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 10/04/17 06/02/17 06/10/16 11/07/16 07/04/16 27/01/16 08/10/15 -
Price 17.18 17.34 16.50 16.14 15.58 15.70 14.44 -
P/RPS 4.10 4.17 4.01 4.06 4.03 4.06 3.80 5.19%
P/EPS 20.21 13.17 11.55 9.64 19.78 16.24 16.43 14.78%
EY 4.95 7.60 8.66 10.38 5.06 6.16 6.08 -12.79%
DY 0.00 4.61 2.02 3.10 0.00 4.46 1.85 -
P/NAPS 3.29 3.13 3.12 3.08 3.14 3.00 2.97 7.05%

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