[LPI] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 2.55%
YoY- 13.65%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,378,892 1,361,963 1,347,941 1,313,417 1,284,586 1,245,131 1,196,860 9.85%
PBT 518,925 537,675 535,146 404,501 393,066 400,749 383,299 22.26%
Tax -81,702 -79,691 -79,088 -75,323 -72,077 -64,912 -59,109 23.96%
NP 437,223 457,984 456,058 329,178 320,989 335,837 324,190 21.95%
-
NP to SH 437,223 457,984 456,058 329,178 320,989 335,837 324,190 21.95%
-
Tax Rate 15.74% 14.82% 14.78% 18.62% 18.34% 16.20% 15.42% -
Total Cost 941,669 903,979 891,883 984,239 963,597 909,294 872,670 5.17%
-
Net Worth 1,837,310 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 6.72%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 265,588 248,989 248,989 232,390 232,390 187,865 187,865 25.83%
Div Payout % 60.74% 54.37% 54.60% 70.60% 72.40% 55.94% 57.95% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,837,310 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 6.72%
NOSH 331,986 331,986 331,986 331,986 331,986 331,986 331,986 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 31.71% 33.63% 33.83% 25.06% 24.99% 26.97% 27.09% -
ROE 23.80% 26.09% 26.17% 19.97% 18.46% 20.78% 19.46% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 415.35 410.25 406.02 395.62 386.94 375.06 360.52 9.85%
EPS 131.70 137.95 137.37 99.15 96.69 101.16 97.65 21.95%
DPS 80.00 75.00 75.00 70.00 70.00 56.59 56.59 25.82%
NAPS 5.5343 5.2881 5.2484 4.9642 5.237 4.869 5.0173 6.72%
Adjusted Per Share Value based on latest NOSH - 331,986
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 346.12 341.87 338.35 329.69 322.45 312.55 300.43 9.85%
EPS 109.75 114.96 114.48 82.63 80.57 84.30 81.38 21.95%
DPS 66.67 62.50 62.50 58.33 58.33 47.16 47.16 25.82%
NAPS 4.6119 4.4068 4.3737 4.1368 4.3642 4.0575 4.1811 6.72%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 16.38 16.58 15.86 15.36 16.08 13.78 13.88 -
P/RPS 3.94 4.04 3.91 3.88 4.16 3.67 3.85 1.54%
P/EPS 12.44 12.02 11.55 15.49 16.63 13.62 14.21 -8.44%
EY 8.04 8.32 8.66 6.46 6.01 7.34 7.04 9.21%
DY 4.88 4.52 4.73 4.56 4.35 4.11 4.08 12.61%
P/NAPS 2.96 3.14 3.02 3.09 3.07 2.83 2.77 4.50%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 06/02/17 06/10/16 11/07/16 07/04/16 27/01/16 08/10/15 08/07/15 -
Price 17.34 16.50 16.14 15.58 15.70 14.44 14.18 -
P/RPS 4.17 4.02 3.98 3.94 4.06 3.85 3.93 4.01%
P/EPS 13.17 11.96 11.75 15.71 16.24 14.27 14.52 -6.27%
EY 7.60 8.36 8.51 6.36 6.16 7.01 6.89 6.72%
DY 4.61 4.55 4.65 4.49 4.46 3.92 3.99 10.05%
P/NAPS 3.13 3.12 3.08 3.14 3.00 2.97 2.83 6.91%

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