[LPI] YoY Annualized 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- -19.16%
YoY- 13.08%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,523,992 1,390,560 1,282,244 1,166,920 1,111,192 1,033,868 984,244 7.55%
PBT 366,312 355,176 328,724 282,984 250,696 204,364 151,284 15.87%
Tax -76,312 -72,924 -67,180 -54,196 -48,372 -35,916 -25,376 20.13%
NP 290,000 282,252 261,544 228,788 202,324 168,448 125,908 14.91%
-
NP to SH 290,000 282,252 261,544 228,788 202,324 168,448 125,908 14.91%
-
Tax Rate 20.83% 20.53% 20.44% 19.15% 19.30% 17.57% 16.77% -
Total Cost 1,233,992 1,108,308 1,020,700 938,132 908,868 865,420 858,336 6.23%
-
Net Worth 1,985,342 1,735,855 1,648,044 1,623,511 1,525,889 1,305,009 1,117,863 10.04%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,985,342 1,735,855 1,648,044 1,623,511 1,525,889 1,305,009 1,117,863 10.04%
NOSH 331,986 331,986 331,986 331,986 220,300 220,366 220,272 7.07%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 19.03% 20.30% 20.40% 19.61% 18.21% 16.29% 12.79% -
ROE 14.61% 16.26% 15.87% 14.09% 13.26% 12.91% 11.26% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 459.05 418.86 386.23 351.50 504.40 469.16 446.83 0.45%
EPS 87.36 85.00 78.80 68.92 91.84 76.44 57.16 7.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9802 5.2287 4.9642 4.8903 6.9264 5.922 5.0749 2.77%
Adjusted Per Share Value based on latest NOSH - 331,986
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 382.54 349.05 321.86 292.91 278.93 259.52 247.06 7.55%
EPS 72.79 70.85 65.65 57.43 50.79 42.28 31.60 14.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9835 4.3573 4.1368 4.0753 3.8302 3.2758 2.806 10.04%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 19.82 17.00 15.36 15.08 16.60 13.60 13.96 -
P/RPS 4.32 4.06 3.98 4.29 3.29 2.90 3.12 5.57%
P/EPS 22.69 20.00 19.50 21.88 18.07 17.79 24.42 -1.21%
EY 4.41 5.00 5.13 4.57 5.53 5.62 4.09 1.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 3.25 3.09 3.08 2.40 2.30 2.75 3.13%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 26/04/18 10/04/17 07/04/16 08/04/15 08/04/14 08/04/13 09/04/12 -
Price 16.14 17.18 15.58 14.88 16.60 13.54 13.98 -
P/RPS 3.52 4.10 4.03 4.23 3.29 2.89 3.13 1.97%
P/EPS 18.48 20.21 19.78 21.59 18.07 17.71 24.46 -4.56%
EY 5.41 4.95 5.06 4.63 5.53 5.65 4.09 4.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 3.29 3.14 3.04 2.40 2.29 2.75 -0.30%

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