[LPI] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 149.9%
YoY- 40.46%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 734,046 700,350 659,811 596,456 569,289 540,865 511,090 6.21%
PBT 178,455 178,010 314,655 172,575 131,225 113,598 92,352 11.59%
Tax -40,217 -39,383 -36,650 -29,639 -29,463 -24,907 -20,444 11.93%
NP 138,238 138,627 278,005 142,936 101,762 88,691 71,908 11.50%
-
NP to SH 138,238 138,627 278,005 142,936 101,762 88,691 71,908 11.50%
-
Tax Rate 22.54% 22.12% 11.65% 17.17% 22.45% 21.93% 22.14% -
Total Cost 595,808 561,723 381,806 453,520 467,527 452,174 439,182 5.21%
-
Net Worth 2,022,670 1,817,922 1,742,395 1,665,673 1,600,609 1,391,578 1,167,006 9.59%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 103,579 89,636 82,996 66,397 44,062 39,663 33,045 20.96%
Div Payout % 74.93% 64.66% 29.85% 46.45% 43.30% 44.72% 45.96% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,022,670 1,817,922 1,742,395 1,665,673 1,600,609 1,391,578 1,167,006 9.59%
NOSH 398,382 331,986 331,986 331,986 220,311 220,350 220,306 10.37%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 18.83% 19.79% 42.13% 23.96% 17.88% 16.40% 14.07% -
ROE 6.83% 7.63% 15.96% 8.58% 6.36% 6.37% 6.16% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 184.26 210.96 198.75 179.66 258.40 245.46 231.99 -3.76%
EPS 34.70 41.76 83.74 43.05 46.19 40.25 32.64 1.02%
DPS 26.00 27.00 25.00 20.00 20.00 18.00 15.00 9.59%
NAPS 5.0772 5.4759 5.2484 5.0173 7.2652 6.3153 5.2972 -0.70%
Adjusted Per Share Value based on latest NOSH - 331,986
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 184.26 175.80 165.62 149.72 142.90 135.77 128.29 6.21%
EPS 34.70 34.80 69.78 35.88 25.54 22.26 18.05 11.50%
DPS 26.00 22.50 20.83 16.67 11.06 9.96 8.30 20.95%
NAPS 5.0772 4.5633 4.3737 4.1811 4.0178 3.4931 2.9294 9.59%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 17.08 18.88 15.86 13.88 16.90 15.20 13.42 -
P/RPS 9.27 8.95 7.98 7.73 6.54 6.19 5.78 8.18%
P/EPS 49.22 45.21 18.94 32.24 36.59 37.76 41.12 3.04%
EY 2.03 2.21 5.28 3.10 2.73 2.65 2.43 -2.95%
DY 1.52 1.43 1.58 1.44 1.18 1.18 1.12 5.21%
P/NAPS 3.36 3.45 3.02 2.77 2.33 2.41 2.53 4.84%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 09/07/18 10/07/17 11/07/16 08/07/15 25/07/14 08/07/13 09/07/12 -
Price 17.00 18.60 16.14 14.18 17.58 15.64 13.72 -
P/RPS 9.23 8.82 8.12 7.89 6.80 6.37 5.91 7.70%
P/EPS 48.99 44.54 19.27 32.93 38.06 38.86 42.03 2.58%
EY 2.04 2.24 5.19 3.04 2.63 2.57 2.38 -2.53%
DY 1.53 1.45 1.55 1.41 1.14 1.15 1.09 5.81%
P/NAPS 3.35 3.40 3.08 2.83 2.42 2.48 2.59 4.37%

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