[LPI] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 53.06%
YoY- 31.83%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,124,638 1,107,138 1,023,340 945,963 870,525 824,373 767,397 6.57%
PBT 295,090 293,044 412,059 267,450 208,650 185,492 151,414 11.75%
Tax -65,044 -62,247 -56,286 -48,672 -42,693 -36,444 -31,874 12.61%
NP 230,046 230,797 355,773 218,778 165,957 149,048 119,540 11.52%
-
NP to SH 230,046 230,797 355,773 218,778 165,957 149,048 119,540 11.52%
-
Tax Rate 22.04% 21.24% 13.66% 18.20% 20.46% 19.65% 21.05% -
Total Cost 894,592 876,341 667,567 727,185 704,568 675,325 647,857 5.52%
-
Net Worth 2,086,451 1,825,823 1,755,575 1,616,439 1,610,419 1,457,806 1,216,439 9.40%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 103,579 89,636 82,996 66,397 44,061 39,658 33,046 20.96%
Div Payout % 45.03% 38.84% 23.33% 30.35% 26.55% 26.61% 27.64% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,086,451 1,825,823 1,755,575 1,616,439 1,610,419 1,457,806 1,216,439 9.40%
NOSH 398,383 331,986 331,986 331,986 220,306 220,322 220,309 10.37%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 20.46% 20.85% 34.77% 23.13% 19.06% 18.08% 15.58% -
ROE 11.03% 12.64% 20.27% 13.53% 10.31% 10.22% 9.83% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 282.30 333.49 308.25 284.94 395.14 374.17 348.33 -3.44%
EPS 57.74 69.52 107.17 65.90 75.33 67.65 54.26 1.04%
DPS 26.00 27.00 25.00 20.00 20.00 18.00 15.00 9.59%
NAPS 5.2373 5.4997 5.2881 4.869 7.3099 6.6167 5.5215 -0.87%
Adjusted Per Share Value based on latest NOSH - 331,986
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 282.30 277.91 256.87 237.45 218.51 206.93 192.63 6.57%
EPS 57.74 57.93 89.30 54.92 41.66 37.41 30.01 11.51%
DPS 26.00 22.50 20.83 16.67 11.06 9.95 8.30 20.95%
NAPS 5.2373 4.5831 4.4068 4.0575 4.0424 3.6593 3.0534 9.40%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 17.00 17.54 16.58 13.78 17.58 15.30 13.30 -
P/RPS 6.02 5.26 5.38 4.84 4.45 4.09 3.82 7.87%
P/EPS 29.44 25.23 15.47 20.91 23.34 22.62 24.51 3.10%
EY 3.40 3.96 6.46 4.78 4.28 4.42 4.08 -2.99%
DY 1.53 1.54 1.51 1.45 1.14 1.18 1.13 5.17%
P/NAPS 3.25 3.19 3.14 2.83 2.40 2.31 2.41 5.10%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 10/10/18 09/10/17 06/10/16 08/10/15 08/10/14 08/10/13 09/10/12 -
Price 16.80 18.06 16.50 14.44 17.48 15.44 13.50 -
P/RPS 5.95 5.42 5.35 5.07 4.42 4.13 3.88 7.38%
P/EPS 29.09 25.98 15.40 21.91 23.20 22.82 24.88 2.63%
EY 3.44 3.85 6.49 4.56 4.31 4.38 4.02 -2.56%
DY 1.55 1.50 1.52 1.39 1.14 1.17 1.11 5.71%
P/NAPS 3.21 3.28 3.12 2.97 2.39 2.33 2.44 4.67%

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