[LPI] QoQ 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- 29.58%
YoY- 26.72%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
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 291,491 277,798 294,649 283,508 282,398 258,467 271,929 4.75%
PBT 68,551 62,674 71,309 71,894 62,507 51,091 62,622 6.23%
Tax -17,370 -12,093 -18,917 -11,537 -15,928 -8,979 -15,237 9.15%
NP 51,181 50,581 52,392 60,357 46,579 42,112 47,385 5.28%
-
NP to SH 51,181 50,581 52,392 60,357 46,579 42,112 47,385 5.28%
-
Tax Rate 25.34% 19.30% 26.53% 16.05% 25.48% 17.57% 24.33% -
Total Cost 240,310 227,217 242,257 223,151 235,819 216,355 224,544 4.64%
-
Net Worth 1,600,689 1,525,889 1,605,939 1,457,533 1,391,487 1,305,009 1,372,534 10.82%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 44,064 - 114,518 - 39,660 - 110,146 -45.79%
Div Payout % 86.10% - 218.58% - 85.15% - 232.45% -
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 1,600,689 1,525,889 1,605,939 1,457,533 1,391,487 1,305,009 1,372,534 10.82%
NOSH 220,322 220,300 220,226 220,281 220,335 220,366 220,292 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 17.56% 18.21% 17.78% 21.29% 16.49% 16.29% 17.43% -
ROE 3.20% 3.31% 3.26% 4.14% 3.35% 3.23% 3.45% -
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 132.30 126.10 133.79 128.70 128.17 117.29 123.44 4.74%
EPS 23.23 22.96 23.79 27.40 21.14 19.11 21.51 5.27%
DPS 20.00 0.00 52.00 0.00 18.00 0.00 50.00 -45.80%
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 73.17 69.73 73.96 71.16 70.89 64.88 68.26 4.75%
EPS 12.85 12.70 13.15 15.15 11.69 10.57 11.89 5.32%
DPS 11.06 0.00 28.75 0.00 9.96 0.00 27.65 -45.80%
NAPS 4.018 3.8302 4.0311 3.6586 3.4928 3.2758 3.4453 10.82%
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 12.77 13.16 13.04 11.89 11.86 11.60 11.78 5.54%
P/EPS 72.75 72.30 73.31 55.84 71.90 71.17 67.60 5.03%
EY 1.37 1.38 1.36 1.79 1.39 1.41 1.48 -5.03%
DY 1.18 0.00 2.98 0.00 1.18 0.00 3.44 -51.09%
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 13.29 13.16 13.33 12.00 12.20 11.54 11.92 7.54%
P/EPS 75.68 72.30 74.99 56.35 73.98 70.85 68.43 6.96%
EY 1.32 1.38 1.33 1.77 1.35 1.41 1.46 -6.51%
DY 1.14 0.00 2.91 0.00 1.15 0.00 3.40 -51.83%
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