[LPI] YoY Annualized Quarter 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- -18.52%
YoY- 14.32%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,570,808 1,523,992 1,390,560 1,282,244 1,166,920 1,111,192 1,033,868 7.21%
PBT 381,776 366,312 355,176 328,724 282,984 250,696 204,364 10.97%
Tax -73,144 -76,312 -72,924 -67,180 -54,196 -48,372 -35,916 12.57%
NP 308,632 290,000 282,252 261,544 228,788 202,324 168,448 10.61%
-
NP to SH 308,632 290,000 282,252 261,544 228,788 202,324 168,448 10.61%
-
Tax Rate 19.16% 20.83% 20.53% 20.44% 19.15% 19.30% 17.57% -
Total Cost 1,262,176 1,233,992 1,108,308 1,020,700 938,132 908,868 865,420 6.48%
-
Net Worth 1,994,703 1,985,342 1,735,855 1,648,044 1,623,511 1,525,889 1,305,009 7.32%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,994,703 1,985,342 1,735,855 1,648,044 1,623,511 1,525,889 1,305,009 7.32%
NOSH 398,383 331,986 331,986 331,986 331,986 220,300 220,366 10.36%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 19.65% 19.03% 20.30% 20.40% 19.61% 18.21% 16.29% -
ROE 15.47% 14.61% 16.26% 15.87% 14.09% 13.26% 12.91% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 394.30 459.05 418.86 386.23 351.50 504.40 469.16 -2.85%
EPS 77.48 87.36 85.00 78.80 68.92 91.84 76.44 0.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.007 5.9802 5.2287 4.9642 4.8903 6.9264 5.922 -2.75%
Adjusted Per Share Value based on latest NOSH - 331,986
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 394.30 382.54 349.05 321.86 292.91 278.93 259.52 7.21%
EPS 77.48 72.79 70.85 65.65 57.43 50.79 42.28 10.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.007 4.9835 4.3573 4.1368 4.0753 3.8302 3.2758 7.32%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 15.92 19.82 17.00 15.36 15.08 16.60 13.60 -
P/RPS 4.04 4.32 4.06 3.98 4.29 3.29 2.90 5.67%
P/EPS 20.55 22.69 20.00 19.50 21.88 18.07 17.79 2.43%
EY 4.87 4.41 5.00 5.13 4.57 5.53 5.62 -2.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 3.31 3.25 3.09 3.08 2.40 2.30 5.54%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 15/04/19 26/04/18 10/04/17 07/04/16 08/04/15 08/04/14 08/04/13 -
Price 15.68 16.14 17.18 15.58 14.88 16.60 13.54 -
P/RPS 3.98 3.52 4.10 4.03 4.23 3.29 2.89 5.47%
P/EPS 20.24 18.48 20.21 19.78 21.59 18.07 17.71 2.24%
EY 4.94 5.41 4.95 5.06 4.63 5.53 5.65 -2.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 2.70 3.29 3.14 3.04 2.40 2.29 5.34%

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