[LPI] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 11.93%
YoY- 51.13%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,504,327 1,419,431 1,347,941 1,196,860 1,147,446 1,069,101 986,798 7.27%
PBT 404,194 382,280 535,146 383,299 274,428 235,282 200,299 12.40%
Tax -90,789 -84,435 -79,088 -59,109 -59,917 -51,574 -43,941 12.85%
NP 313,405 297,845 456,058 324,190 214,511 183,708 156,358 12.28%
-
NP to SH 313,405 297,845 456,058 324,190 214,511 183,708 156,358 12.28%
-
Tax Rate 22.46% 22.09% 14.78% 15.42% 21.83% 21.92% 21.94% -
Total Cost 1,190,922 1,121,586 891,883 872,670 932,935 885,393 830,440 6.19%
-
Net Worth 2,022,670 1,817,922 1,742,395 1,665,673 1,600,689 1,391,487 1,167,144 9.59%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 252,973 272,228 248,989 187,865 158,582 149,806 143,229 9.93%
Div Payout % 80.72% 91.40% 54.60% 57.95% 73.93% 81.55% 91.60% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,022,670 1,817,922 1,742,395 1,665,673 1,600,689 1,391,487 1,167,144 9.59%
NOSH 398,382 331,986 331,986 331,986 220,322 220,335 220,332 10.36%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 20.83% 20.98% 33.83% 27.09% 18.69% 17.18% 15.84% -
ROE 15.49% 16.38% 26.17% 19.46% 13.40% 13.20% 13.40% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 377.61 427.56 406.02 360.52 520.80 485.21 447.87 -2.80%
EPS 78.67 89.72 137.37 97.65 97.36 83.38 70.96 1.73%
DPS 63.50 82.00 75.00 56.59 72.00 68.00 65.00 -0.38%
NAPS 5.0772 5.4759 5.2484 5.0173 7.2652 6.3153 5.2972 -0.70%
Adjusted Per Share Value based on latest NOSH - 331,986
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 377.61 356.30 338.35 300.43 288.03 268.36 247.70 7.27%
EPS 78.67 74.76 114.48 81.38 53.85 46.11 39.25 12.28%
DPS 63.50 68.33 62.50 47.16 39.81 37.60 35.95 9.94%
NAPS 5.0772 4.5633 4.3737 4.1811 4.018 3.4928 2.9297 9.59%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 17.08 18.88 15.86 13.88 16.90 15.20 13.42 -
P/RPS 4.52 4.42 3.91 3.85 3.24 3.13 3.00 7.06%
P/EPS 21.71 21.04 11.55 14.21 17.36 18.23 18.91 2.32%
EY 4.61 4.75 8.66 7.04 5.76 5.49 5.29 -2.26%
DY 3.72 4.34 4.73 4.08 4.26 4.47 4.84 -4.28%
P/NAPS 3.36 3.45 3.02 2.77 2.33 2.41 2.53 4.84%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 09/07/18 10/07/17 11/07/16 08/07/15 25/07/14 08/07/13 09/07/12 -
Price 17.00 18.60 16.14 14.18 17.58 15.64 13.72 -
P/RPS 4.50 4.35 3.98 3.93 3.38 3.22 3.06 6.63%
P/EPS 21.61 20.73 11.75 14.52 18.06 18.76 19.33 1.87%
EY 4.63 4.82 8.51 6.89 5.54 5.33 5.17 -1.82%
DY 3.74 4.41 4.65 3.99 4.10 4.35 4.74 -3.87%
P/NAPS 3.35 3.40 3.08 2.83 2.42 2.48 2.59 4.37%

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