[LPI] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -79.79%
YoY- 13.08%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,284,586 945,963 596,456 291,730 1,169,693 870,525 569,289 71.78%
PBT 393,066 267,450 172,575 70,746 341,949 208,650 131,225 107.37%
Tax -72,077 -48,672 -29,639 -13,549 -58,933 -42,693 -29,463 81.26%
NP 320,989 218,778 142,936 57,197 283,016 165,957 101,762 114.63%
-
NP to SH 320,989 218,778 142,936 57,197 283,016 165,957 101,762 114.63%
-
Tax Rate 18.34% 18.20% 17.17% 19.15% 17.23% 20.46% 22.45% -
Total Cost 963,597 727,185 453,520 234,533 886,677 704,568 467,527 61.74%
-
Net Worth 1,738,610 1,616,439 1,665,673 1,623,511 1,649,344 1,610,419 1,600,609 5.65%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 232,390 66,397 66,397 - 165,639 44,061 44,062 202.07%
Div Payout % 72.40% 30.35% 46.45% - 58.53% 26.55% 43.30% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,738,610 1,616,439 1,665,673 1,623,511 1,649,344 1,610,419 1,600,609 5.65%
NOSH 331,986 331,986 331,986 331,986 220,852 220,306 220,311 31.34%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 24.99% 23.13% 23.96% 19.61% 24.20% 19.06% 17.88% -
ROE 18.46% 13.53% 8.58% 3.52% 17.16% 10.31% 6.36% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 386.94 284.94 179.66 87.87 529.63 395.14 258.40 30.79%
EPS 96.69 65.90 43.05 17.23 128.33 75.33 46.19 63.41%
DPS 70.00 20.00 20.00 0.00 75.00 20.00 20.00 129.99%
NAPS 5.237 4.869 5.0173 4.8903 7.4681 7.3099 7.2652 -19.55%
Adjusted Per Share Value based on latest NOSH - 331,986
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 322.45 237.45 149.72 73.23 293.61 218.51 142.90 71.78%
EPS 80.57 54.92 35.88 14.36 71.04 41.66 25.54 114.64%
DPS 58.33 16.67 16.67 0.00 41.58 11.06 11.06 202.07%
NAPS 4.3642 4.0575 4.1811 4.0753 4.1401 4.0424 4.0178 5.65%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 16.08 13.78 13.88 15.08 18.06 17.58 16.90 -
P/RPS 4.16 4.84 7.73 17.16 3.41 4.45 6.54 -25.97%
P/EPS 16.63 20.91 32.24 87.53 14.09 23.34 36.59 -40.80%
EY 6.01 4.78 3.10 1.14 7.10 4.28 2.73 68.98%
DY 4.35 1.45 1.44 0.00 4.15 1.14 1.18 138.07%
P/NAPS 3.07 2.83 2.77 3.08 2.42 2.40 2.33 20.12%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 27/01/16 08/10/15 08/07/15 08/04/15 28/01/15 08/10/14 25/07/14 -
Price 15.70 14.44 14.18 14.88 18.50 17.48 17.58 -
P/RPS 4.06 5.07 7.89 16.93 3.49 4.42 6.80 -29.02%
P/EPS 16.24 21.91 32.93 86.37 14.44 23.20 38.06 -43.23%
EY 6.16 4.56 3.04 1.16 6.93 4.31 2.63 76.09%
DY 4.46 1.39 1.41 0.00 4.05 1.14 1.14 147.67%
P/NAPS 3.00 2.97 2.83 3.04 2.48 2.39 2.42 15.35%

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