[LPI] QoQ 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- -11.54%
YoY- 18.14%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 339,250 320,561 338,623 349,507 304,726 291,730 299,168 8.75%
PBT 232,474 82,181 125,616 94,875 101,829 70,746 133,299 44.93%
Tax -19,855 -16,795 -23,405 -19,033 -16,090 -13,549 -16,240 14.35%
NP 212,619 65,386 102,211 75,842 85,739 57,197 117,059 48.92%
-
NP to SH 212,619 65,386 102,211 75,842 85,739 57,197 117,059 48.92%
-
Tax Rate 8.54% 20.44% 18.63% 20.06% 15.80% 19.15% 12.18% -
Total Cost 126,631 255,175 236,412 273,665 218,987 234,533 182,109 -21.52%
-
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 - 165,993 - 66,397 - 121,468 -22.44%
Div Payout % 39.04% - 162.40% - 77.44% - 103.77% -
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 62.67% 20.40% 30.18% 21.70% 28.14% 19.61% 39.13% -
ROE 12.20% 3.97% 5.88% 4.69% 5.15% 3.52% 7.10% -
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 102.19 96.56 102.00 105.28 91.79 87.87 135.46 -17.14%
EPS 64.04 19.70 30.79 22.85 25.82 17.23 53.00 13.45%
DPS 25.00 0.00 50.00 0.00 20.00 0.00 55.00 -40.91%
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 85.16 80.47 85.00 87.73 76.49 73.23 75.10 8.75%
EPS 53.37 16.41 25.66 19.04 21.52 14.36 29.38 48.93%
DPS 20.83 0.00 41.67 0.00 16.67 0.00 30.49 -22.44%
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 15.52 15.91 15.76 13.09 15.12 17.16 13.33 10.68%
P/EPS 24.76 77.99 52.23 60.32 53.74 87.53 34.07 -19.18%
EY 4.04 1.28 1.91 1.66 1.86 1.14 2.93 23.90%
DY 1.58 0.00 3.11 0.00 1.44 0.00 3.05 -35.52%
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 15.79 16.14 15.39 13.72 15.45 16.93 13.66 10.15%
P/EPS 25.20 79.10 50.99 63.21 54.91 86.37 34.90 -19.53%
EY 3.97 1.26 1.96 1.58 1.82 1.16 2.87 24.17%
DY 1.55 0.00 3.18 0.00 1.41 0.00 2.97 -35.20%
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