[LPI] YoY 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- -13.2%
YoY- 10.57%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 355,552 338,623 299,168 294,649 271,929 239,323 190,635 10.93%
PBT 106,866 125,616 133,299 71,309 62,622 51,999 49,135 13.81%
Tax -25,416 -23,405 -16,240 -18,917 -15,237 -12,665 -12,198 13.00%
NP 81,450 102,211 117,059 52,392 47,385 39,334 36,937 14.07%
-
NP to SH 81,450 102,211 117,059 52,392 47,385 39,334 36,937 14.07%
-
Tax Rate 23.78% 18.63% 12.18% 26.53% 24.33% 24.36% 24.83% -
Total Cost 274,102 236,412 182,109 242,257 224,544 199,989 153,698 10.11%
-
Net Worth 1,837,310 1,738,610 1,649,344 1,605,939 1,372,534 1,181,848 1,160,178 7.95%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 182,592 165,993 121,468 114,518 110,146 110,179 99,115 10.70%
Div Payout % 224.18% 162.40% 103.77% 218.58% 232.45% 280.11% 268.34% -
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 1,605,939 1,372,534 1,181,848 1,160,178 7.95%
NOSH 331,986 331,986 220,852 220,226 220,292 220,358 220,256 7.07%
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 22.91% 30.18% 39.13% 17.78% 17.43% 16.44% 19.38% -
ROE 4.43% 5.88% 7.10% 3.26% 3.45% 3.33% 3.18% -
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 107.10 102.00 135.46 133.79 123.44 108.61 86.55 3.61%
EPS 24.53 30.79 53.00 23.79 21.51 17.85 16.77 6.53%
DPS 55.00 50.00 55.00 52.00 50.00 50.00 45.00 3.39%
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 89.25 85.00 75.10 73.96 68.26 60.07 47.85 10.93%
EPS 20.45 25.66 29.38 13.15 11.89 9.87 9.27 14.08%
DPS 45.83 41.67 30.49 28.75 27.65 27.66 24.88 10.70%
NAPS 4.6119 4.3642 4.1401 4.0311 3.4453 2.9666 2.9122 7.95%
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 15.29 15.76 13.33 13.04 11.78 12.45 15.23 0.06%
P/EPS 66.76 52.23 34.07 73.31 67.60 75.74 78.59 -2.67%
EY 1.50 1.91 2.93 1.36 1.48 1.32 1.27 2.81%
DY 3.36 3.11 3.05 2.98 3.44 3.70 3.41 -0.24%
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 16.19 15.39 13.66 13.33 11.92 12.74 16.06 0.13%
P/EPS 70.68 50.99 34.90 74.99 68.43 77.54 82.89 -2.61%
EY 1.41 1.96 2.87 1.33 1.46 1.29 1.21 2.57%
DY 3.17 3.18 2.97 2.91 3.40 3.61 3.24 -0.36%
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