[LPI] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
28-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 82.35%
YoY- 123.43%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 363,493 355,552 338,623 299,168 294,649 271,929 239,323 7.20%
PBT 110,705 106,866 125,616 133,299 71,309 62,622 51,999 13.40%
Tax -27,708 -25,416 -23,405 -16,240 -18,917 -15,237 -12,665 13.92%
NP 82,997 81,450 102,211 117,059 52,392 47,385 39,334 13.23%
-
NP to SH 82,997 81,450 102,211 117,059 52,392 47,385 39,334 13.23%
-
Tax Rate 25.03% 23.78% 18.63% 12.18% 26.53% 24.33% 24.36% -
Total Cost 280,496 274,102 236,412 182,109 242,257 224,544 199,989 5.79%
-
Net Worth 1,920,904 1,837,310 1,738,610 1,649,344 1,605,939 1,372,534 1,181,848 8.42%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 149,393 182,592 165,993 121,468 114,518 110,146 110,179 5.20%
Div Payout % 180.00% 224.18% 162.40% 103.77% 218.58% 232.45% 280.11% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,920,904 1,837,310 1,738,610 1,649,344 1,605,939 1,372,534 1,181,848 8.42%
NOSH 331,986 331,986 331,986 220,852 220,226 220,292 220,358 7.06%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 22.83% 22.91% 30.18% 39.13% 17.78% 17.43% 16.44% -
ROE 4.32% 4.43% 5.88% 7.10% 3.26% 3.45% 3.33% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 109.49 107.10 102.00 135.46 133.79 123.44 108.61 0.13%
EPS 25.00 24.53 30.79 53.00 23.79 21.51 17.85 5.76%
DPS 45.00 55.00 50.00 55.00 52.00 50.00 50.00 -1.73%
NAPS 5.7861 5.5343 5.237 7.4681 7.2922 6.2305 5.3633 1.27%
Adjusted Per Share Value based on latest NOSH - 220,852
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 91.24 89.25 85.00 75.10 73.96 68.26 60.07 7.20%
EPS 20.83 20.45 25.66 29.38 13.15 11.89 9.87 13.24%
DPS 37.50 45.83 41.67 30.49 28.75 27.65 27.66 5.19%
NAPS 4.8218 4.6119 4.3642 4.1401 4.0311 3.4453 2.9666 8.42%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 18.16 16.38 16.08 18.06 17.44 14.54 13.52 -
P/RPS 16.59 15.29 15.76 13.33 13.04 11.78 12.45 4.89%
P/EPS 72.64 66.76 52.23 34.07 73.31 67.60 75.74 -0.69%
EY 1.38 1.50 1.91 2.93 1.36 1.48 1.32 0.74%
DY 2.48 3.36 3.11 3.05 2.98 3.44 3.70 -6.44%
P/NAPS 3.14 2.96 3.07 2.42 2.39 2.33 2.52 3.73%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 10/01/18 06/02/17 27/01/16 28/01/15 08/01/14 08/01/13 09/01/12 -
Price 19.42 17.34 15.70 18.50 17.84 14.72 13.84 -
P/RPS 17.74 16.19 15.39 13.66 13.33 11.92 12.74 5.66%
P/EPS 77.68 70.68 50.99 34.90 74.99 68.43 77.54 0.03%
EY 1.29 1.41 1.96 2.87 1.33 1.46 1.29 0.00%
DY 2.32 3.17 3.18 2.97 2.91 3.40 3.61 -7.09%
P/NAPS 3.36 3.13 3.00 2.48 2.45 2.36 2.58 4.49%

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