[LPI] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 35.15%
YoY- 20.68%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,378,892 1,284,586 1,169,693 1,119,022 1,039,326 902,729 751,726 10.62%
PBT 518,925 393,066 341,949 256,801 214,036 200,053 181,307 19.13%
Tax -81,702 -72,077 -58,933 -55,361 -47,111 -45,559 -43,399 11.10%
NP 437,223 320,989 283,016 201,440 166,925 154,494 137,908 21.18%
-
NP to SH 437,223 320,989 283,016 201,440 166,925 154,494 137,908 21.18%
-
Tax Rate 15.74% 18.34% 17.23% 21.56% 22.01% 22.77% 23.94% -
Total Cost 941,669 963,597 886,677 917,582 872,401 748,235 613,818 7.38%
-
Net Worth 1,837,310 1,738,610 1,649,344 1,606,453 1,372,609 1,181,516 1,138,048 8.30%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 265,588 232,390 165,639 154,208 143,198 165,222 118,830 14.33%
Div Payout % 60.74% 72.40% 58.53% 76.55% 85.79% 106.94% 86.17% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,837,310 1,738,610 1,649,344 1,606,453 1,372,609 1,181,516 1,138,048 8.30%
NOSH 331,986 331,986 220,852 220,297 220,304 220,296 216,055 7.41%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 31.71% 24.99% 24.20% 18.00% 16.06% 17.11% 18.35% -
ROE 23.80% 18.46% 17.16% 12.54% 12.16% 13.08% 12.12% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 415.35 386.94 529.63 507.96 471.77 409.78 347.93 2.99%
EPS 131.70 96.69 128.33 91.44 75.77 70.13 63.83 12.81%
DPS 80.00 70.00 75.00 70.00 65.00 75.00 55.00 6.43%
NAPS 5.5343 5.237 7.4681 7.2922 6.2305 5.3633 5.2674 0.82%
Adjusted Per Share Value based on latest NOSH - 220,226
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 346.12 322.45 293.61 280.89 260.89 226.60 188.69 10.62%
EPS 109.75 80.57 71.04 50.56 41.90 38.78 34.62 21.18%
DPS 66.67 58.33 41.58 38.71 35.94 41.47 29.83 14.32%
NAPS 4.6119 4.3642 4.1401 4.0324 3.4455 2.9658 2.8567 8.30%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 16.38 16.08 18.06 17.44 14.54 13.52 13.18 -
P/RPS 3.94 4.16 3.41 3.43 3.08 3.30 3.79 0.64%
P/EPS 12.44 16.63 14.09 19.07 19.19 19.28 20.65 -8.09%
EY 8.04 6.01 7.10 5.24 5.21 5.19 4.84 8.81%
DY 4.88 4.35 4.15 4.01 4.47 5.55 4.17 2.65%
P/NAPS 2.96 3.07 2.42 2.39 2.33 2.52 2.50 2.85%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 06/02/17 27/01/16 28/01/15 08/01/14 08/01/13 09/01/12 11/01/11 -
Price 17.34 15.70 18.50 17.84 14.72 13.84 13.90 -
P/RPS 4.17 4.06 3.49 3.51 3.12 3.38 4.00 0.69%
P/EPS 13.17 16.24 14.44 19.51 19.43 19.73 21.78 -8.03%
EY 7.60 6.16 6.93 5.13 5.15 5.07 4.59 8.75%
DY 4.61 4.46 4.05 3.92 4.42 5.42 3.96 2.56%
P/NAPS 3.13 3.00 2.48 2.45 2.36 2.58 2.64 2.87%

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