[LPI] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
11-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 325.18%
YoY- 94.5%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 779,604 734,046 700,350 659,811 596,456 569,289 540,865 6.28%
PBT 188,069 178,455 178,010 314,655 172,575 131,225 113,598 8.76%
Tax -40,129 -40,217 -39,383 -36,650 -29,639 -29,463 -24,907 8.26%
NP 147,940 138,238 138,627 278,005 142,936 101,762 88,691 8.89%
-
NP to SH 147,940 138,238 138,627 278,005 142,936 101,762 88,691 8.89%
-
Tax Rate 21.34% 22.54% 22.12% 11.65% 17.17% 22.45% 21.93% -
Total Cost 631,664 595,808 561,723 381,806 453,520 467,527 452,174 5.72%
-
Net Worth 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 1,600,609 1,391,578 6.75%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 107,563 103,579 89,636 82,996 66,397 44,062 39,663 18.08%
Div Payout % 72.71% 74.93% 64.66% 29.85% 46.45% 43.30% 44.72% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 1,600,609 1,391,578 6.75%
NOSH 398,383 398,382 331,986 331,986 331,986 220,311 220,350 10.36%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 18.98% 18.83% 19.79% 42.13% 23.96% 17.88% 16.40% -
ROE 7.18% 6.83% 7.63% 15.96% 8.58% 6.36% 6.37% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 195.69 184.26 210.96 198.75 179.66 258.40 245.46 -3.70%
EPS 37.14 34.70 41.76 83.74 43.05 46.19 40.25 -1.33%
DPS 27.00 26.00 27.00 25.00 20.00 20.00 18.00 6.98%
NAPS 5.172 5.0772 5.4759 5.2484 5.0173 7.2652 6.3153 -3.27%
Adjusted Per Share Value based on latest NOSH - 331,986
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 195.69 184.26 175.80 165.62 149.72 142.90 135.77 6.27%
EPS 37.14 34.70 34.80 69.78 35.88 25.54 22.26 8.90%
DPS 27.00 26.00 22.50 20.83 16.67 11.06 9.96 18.07%
NAPS 5.172 5.0772 4.5633 4.3737 4.1811 4.0178 3.4931 6.75%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 15.76 17.08 18.88 15.86 13.88 16.90 15.20 -
P/RPS 8.05 9.27 8.95 7.98 7.73 6.54 6.19 4.47%
P/EPS 42.44 49.22 45.21 18.94 32.24 36.59 37.76 1.96%
EY 2.36 2.03 2.21 5.28 3.10 2.73 2.65 -1.91%
DY 1.71 1.52 1.43 1.58 1.44 1.18 1.18 6.37%
P/NAPS 3.05 3.36 3.45 3.02 2.77 2.33 2.41 4.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 15/07/19 09/07/18 10/07/17 11/07/16 08/07/15 25/07/14 08/07/13 -
Price 16.06 17.00 18.60 16.14 14.18 17.58 15.64 -
P/RPS 8.21 9.23 8.82 8.12 7.89 6.80 6.37 4.31%
P/EPS 43.25 48.99 44.54 19.27 32.93 38.06 38.86 1.79%
EY 2.31 2.04 2.24 5.19 3.04 2.63 2.57 -1.76%
DY 1.68 1.53 1.45 1.55 1.41 1.14 1.15 6.51%
P/NAPS 3.11 3.35 3.40 3.08 2.83 2.42 2.48 3.84%

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