[LPI] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 53.06%
YoY- 31.83%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 659,811 320,561 1,284,586 945,963 596,456 291,730 1,169,693 -31.75%
PBT 314,655 82,181 393,066 267,450 172,575 70,746 341,949 -5.39%
Tax -36,650 -16,795 -72,077 -48,672 -29,639 -13,549 -58,933 -27.16%
NP 278,005 65,386 320,989 218,778 142,936 57,197 283,016 -1.18%
-
NP to SH 278,005 65,386 320,989 218,778 142,936 57,197 283,016 -1.18%
-
Tax Rate 11.65% 20.44% 18.34% 18.20% 17.17% 19.15% 17.23% -
Total Cost 381,806 255,175 963,597 727,185 453,520 234,533 886,677 -43.00%
-
Net Worth 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 1,649,344 3.73%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 82,996 - 232,390 66,397 66,397 - 165,639 -36.94%
Div Payout % 29.85% - 72.40% 30.35% 46.45% - 58.53% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 1,649,344 3.73%
NOSH 331,986 331,986 331,986 331,986 331,986 331,986 220,852 31.25%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 42.13% 20.40% 24.99% 23.13% 23.96% 19.61% 24.20% -
ROE 15.96% 3.97% 18.46% 13.53% 8.58% 3.52% 17.16% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 198.75 96.56 386.94 284.94 179.66 87.87 529.63 -48.00%
EPS 83.74 19.70 96.69 65.90 43.05 17.23 128.33 -24.78%
DPS 25.00 0.00 70.00 20.00 20.00 0.00 75.00 -51.95%
NAPS 5.2484 4.9642 5.237 4.869 5.0173 4.8903 7.4681 -20.97%
Adjusted Per Share Value based on latest NOSH - 331,986
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 165.62 80.47 322.45 237.45 149.72 73.23 293.61 -31.75%
EPS 69.78 16.41 80.57 54.92 35.88 14.36 71.04 -1.18%
DPS 20.83 0.00 58.33 16.67 16.67 0.00 41.58 -36.94%
NAPS 4.3737 4.1368 4.3642 4.0575 4.1811 4.0753 4.1401 3.73%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 15.86 15.36 16.08 13.78 13.88 15.08 18.06 -
P/RPS 7.98 15.91 4.16 4.84 7.73 17.16 3.41 76.35%
P/EPS 18.94 77.99 16.63 20.91 32.24 87.53 14.09 21.82%
EY 5.28 1.28 6.01 4.78 3.10 1.14 7.10 -17.93%
DY 1.58 0.00 4.35 1.45 1.44 0.00 4.15 -47.50%
P/NAPS 3.02 3.09 3.07 2.83 2.77 3.08 2.42 15.92%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 11/07/16 07/04/16 27/01/16 08/10/15 08/07/15 08/04/15 28/01/15 -
Price 16.14 15.58 15.70 14.44 14.18 14.88 18.50 -
P/RPS 8.12 16.14 4.06 5.07 7.89 16.93 3.49 75.67%
P/EPS 19.27 79.10 16.24 21.91 32.93 86.37 14.44 21.23%
EY 5.19 1.26 6.16 4.56 3.04 1.16 6.93 -17.54%
DY 1.55 0.00 4.46 1.39 1.41 0.00 4.05 -47.31%
P/NAPS 3.08 3.14 3.00 2.97 2.83 3.04 2.48 15.55%

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