[LPI] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
25-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 1.19%
YoY- 9.88%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 352,710 339,250 304,726 291,491 282,398 265,029 213,889 8.68%
PBT 89,216 232,474 101,829 68,551 62,507 54,531 41,971 13.37%
Tax -21,152 -19,855 -16,090 -17,370 -15,928 -14,100 -10,553 12.27%
NP 68,064 212,619 85,739 51,181 46,579 40,431 31,418 13.73%
-
NP to SH 68,064 212,619 85,739 51,181 46,579 40,431 31,418 13.73%
-
Tax Rate 23.71% 8.54% 15.80% 25.34% 25.48% 25.86% 25.14% -
Total Cost 284,646 126,631 218,987 240,310 235,819 224,598 182,471 7.68%
-
Net Worth 1,817,922 1,742,395 1,665,673 1,600,689 1,391,487 1,167,144 1,147,968 7.95%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 89,636 82,996 66,397 44,064 39,660 33,049 55,080 8.44%
Div Payout % 131.69% 39.04% 77.44% 86.10% 85.15% 81.74% 175.32% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,817,922 1,742,395 1,665,673 1,600,689 1,391,487 1,167,144 1,147,968 7.95%
NOSH 331,986 331,986 331,986 220,322 220,335 220,332 398,383 -2.99%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 19.30% 62.67% 28.14% 17.56% 16.49% 15.26% 14.69% -
ROE 3.74% 12.20% 5.15% 3.20% 3.35% 3.46% 2.74% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 106.24 102.19 91.79 132.30 128.17 120.29 97.08 1.51%
EPS 20.51 64.04 25.82 23.23 21.14 18.35 14.26 6.23%
DPS 27.00 25.00 20.00 20.00 18.00 15.00 25.00 1.28%
NAPS 5.4759 5.2484 5.0173 7.2652 6.3153 5.2972 5.2104 0.83%
Adjusted Per Share Value based on latest NOSH - 220,322
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 88.54 85.16 76.49 73.17 70.89 66.53 97.08 -1.52%
EPS 17.09 53.37 21.52 12.85 11.69 10.15 14.26 3.06%
DPS 22.50 20.83 16.67 11.06 9.96 8.30 25.00 -1.73%
NAPS 4.5633 4.3737 4.1811 4.018 3.4928 2.9297 5.2104 -2.18%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 18.88 15.86 13.88 16.90 15.20 13.42 13.78 -
P/RPS 17.77 15.52 15.12 12.77 11.86 11.16 14.20 3.80%
P/EPS 92.09 24.76 53.74 72.75 71.90 73.13 96.63 -0.79%
EY 1.09 4.04 1.86 1.37 1.39 1.37 1.03 0.94%
DY 1.43 1.58 1.44 1.18 1.18 1.12 1.81 -3.84%
P/NAPS 3.45 3.02 2.77 2.33 2.41 2.53 2.64 4.55%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 10/07/17 11/07/16 08/07/15 25/07/14 08/07/13 09/07/12 07/07/11 -
Price 18.60 16.14 14.18 17.58 15.64 13.72 13.80 -
P/RPS 17.51 15.79 15.45 13.29 12.20 11.41 14.22 3.52%
P/EPS 90.72 25.20 54.91 75.68 73.98 74.77 96.77 -1.06%
EY 1.10 3.97 1.82 1.32 1.35 1.34 1.03 1.10%
DY 1.45 1.55 1.41 1.14 1.15 1.09 1.81 -3.62%
P/NAPS 3.40 3.08 2.83 2.42 2.48 2.59 2.65 4.23%

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