[LPI] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 63.08%
YoY- 11.34%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,107,138 1,023,340 945,963 870,525 824,373 767,397 663,406 8.90%
PBT 293,044 412,059 267,450 208,650 185,492 151,414 148,054 12.04%
Tax -62,247 -56,286 -48,672 -42,693 -36,444 -31,874 -32,894 11.20%
NP 230,797 355,773 218,778 165,957 149,048 119,540 115,160 12.27%
-
NP to SH 230,797 355,773 218,778 165,957 149,048 119,540 115,160 12.27%
-
Tax Rate 21.24% 13.66% 18.20% 20.46% 19.65% 21.05% 22.22% -
Total Cost 876,341 667,567 727,185 704,568 675,325 647,857 548,246 8.12%
-
Net Worth 1,825,823 1,755,575 1,616,439 1,610,419 1,457,806 1,216,439 1,074,834 9.22%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 89,636 82,996 66,397 44,061 39,658 33,046 55,068 8.45%
Div Payout % 38.84% 23.33% 30.35% 26.55% 26.61% 27.64% 47.82% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,825,823 1,755,575 1,616,439 1,610,419 1,457,806 1,216,439 1,074,834 9.22%
NOSH 331,986 331,986 331,986 220,306 220,322 220,309 220,275 7.06%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 20.85% 34.77% 23.13% 19.06% 18.08% 15.58% 17.36% -
ROE 12.64% 20.27% 13.53% 10.31% 10.22% 9.83% 10.71% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 333.49 308.25 284.94 395.14 374.17 348.33 301.17 1.71%
EPS 69.52 107.17 65.90 75.33 67.65 54.26 52.28 4.86%
DPS 27.00 25.00 20.00 20.00 18.00 15.00 25.00 1.28%
NAPS 5.4997 5.2881 4.869 7.3099 6.6167 5.5215 4.8795 2.01%
Adjusted Per Share Value based on latest NOSH - 220,298
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 277.91 256.87 237.45 218.51 206.93 192.63 166.52 8.90%
EPS 57.93 89.30 54.92 41.66 37.41 30.01 28.91 12.26%
DPS 22.50 20.83 16.67 11.06 9.95 8.30 13.82 8.45%
NAPS 4.5831 4.4068 4.0575 4.0424 3.6593 3.0534 2.698 9.22%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 17.54 16.58 13.78 17.58 15.30 13.30 11.86 -
P/RPS 5.26 5.38 4.84 4.45 4.09 3.82 3.94 4.92%
P/EPS 25.23 15.47 20.91 23.34 22.62 24.51 22.69 1.78%
EY 3.96 6.46 4.78 4.28 4.42 4.08 4.41 -1.77%
DY 1.54 1.51 1.45 1.14 1.18 1.13 2.11 -5.10%
P/NAPS 3.19 3.14 2.83 2.40 2.31 2.41 2.43 4.63%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 09/10/17 06/10/16 08/10/15 08/10/14 08/10/13 09/10/12 06/10/11 -
Price 18.06 16.50 14.44 17.48 15.44 13.50 11.78 -
P/RPS 5.42 5.35 5.07 4.42 4.13 3.88 3.91 5.58%
P/EPS 25.98 15.40 21.91 23.20 22.82 24.88 22.53 2.40%
EY 3.85 6.49 4.56 4.31 4.38 4.02 4.44 -2.34%
DY 1.50 1.52 1.39 1.14 1.17 1.11 2.12 -5.59%
P/NAPS 3.28 3.12 2.97 2.39 2.33 2.44 2.41 5.26%

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