[LPI] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 12.04%
YoY- 24.68%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,138,578 1,111,192 1,119,022 1,099,164 1,081,730 1,033,868 1,039,326 6.28%
PBT 262,450 250,696 256,801 247,322 227,196 204,364 214,036 14.60%
Tax -58,926 -48,372 -55,361 -48,592 -49,814 -35,916 -47,111 16.13%
NP 203,524 202,324 201,440 198,730 177,382 168,448 166,925 14.17%
-
NP to SH 203,524 202,324 201,440 198,730 177,382 168,448 166,925 14.17%
-
Tax Rate 22.45% 19.30% 21.56% 19.65% 21.93% 17.57% 22.01% -
Total Cost 935,054 908,868 917,582 900,433 904,348 865,420 872,401 4.74%
-
Net Worth 1,600,609 1,525,889 1,606,453 1,457,806 1,391,578 1,305,009 1,372,609 10.81%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 88,124 - 154,208 52,877 79,326 - 143,198 -27.71%
Div Payout % 43.30% - 76.55% 26.61% 44.72% - 85.79% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,600,609 1,525,889 1,606,453 1,457,806 1,391,578 1,305,009 1,372,609 10.81%
NOSH 220,311 220,300 220,297 220,322 220,350 220,366 220,304 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.88% 18.21% 18.00% 18.08% 16.40% 16.29% 16.06% -
ROE 12.72% 13.26% 12.54% 13.63% 12.75% 12.91% 12.16% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 516.80 504.40 507.96 498.89 490.91 469.16 471.77 6.28%
EPS 92.38 91.84 91.44 90.20 80.50 76.44 75.77 14.16%
DPS 40.00 0.00 70.00 24.00 36.00 0.00 65.00 -27.71%
NAPS 7.2652 6.9264 7.2922 6.6167 6.3153 5.922 6.2305 10.81%
Adjusted Per Share Value based on latest NOSH - 220,281
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 285.80 278.93 280.89 275.91 271.53 259.52 260.89 6.28%
EPS 51.09 50.79 50.56 49.88 44.53 42.28 41.90 14.17%
DPS 22.12 0.00 38.71 13.27 19.91 0.00 35.94 -27.70%
NAPS 4.0178 3.8302 4.0324 3.6593 3.4931 3.2758 3.4455 10.81%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 16.90 16.60 17.44 15.30 15.20 13.60 14.54 -
P/RPS 3.27 3.29 3.43 3.07 3.10 2.90 3.08 4.08%
P/EPS 18.29 18.07 19.07 16.96 18.88 17.79 19.19 -3.16%
EY 5.47 5.53 5.24 5.90 5.30 5.62 5.21 3.30%
DY 2.37 0.00 4.01 1.57 2.37 0.00 4.47 -34.56%
P/NAPS 2.33 2.40 2.39 2.31 2.41 2.30 2.33 0.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/07/14 08/04/14 08/01/14 08/10/13 08/07/13 08/04/13 08/01/13 -
Price 17.58 16.60 17.84 15.44 15.64 13.54 14.72 -
P/RPS 3.40 3.29 3.51 3.09 3.19 2.89 3.12 5.91%
P/EPS 19.03 18.07 19.51 17.12 19.43 17.71 19.43 -1.38%
EY 5.25 5.53 5.13 5.84 5.15 5.65 5.15 1.29%
DY 2.28 0.00 3.92 1.55 2.30 0.00 4.42 -35.75%
P/NAPS 2.42 2.40 2.45 2.33 2.48 2.29 2.36 1.69%

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