[LPI] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.93%
YoY- 23.64%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,361,963 1,245,131 1,165,174 1,096,302 1,006,720 854,431 740,210 10.68%
PBT 537,675 400,749 279,959 248,114 203,413 197,189 178,692 20.13%
Tax -79,691 -64,912 -61,610 -51,681 -44,539 -45,092 -42,750 10.92%
NP 457,984 335,837 218,349 196,433 158,874 152,097 135,942 22.41%
-
NP to SH 457,984 335,837 218,349 196,433 158,874 152,097 135,942 22.41%
-
Tax Rate 14.82% 16.20% 22.01% 20.83% 21.90% 22.87% 23.92% -
Total Cost 903,979 909,294 946,825 899,869 847,846 702,334 604,268 6.93%
-
Net Worth 1,755,575 1,616,439 1,610,360 1,457,533 1,216,466 1,074,919 1,069,648 8.60%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 248,989 187,865 158,582 149,806 143,229 154,196 70,559 23.36%
Div Payout % 54.37% 55.94% 72.63% 76.26% 90.15% 101.38% 51.90% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,755,575 1,616,439 1,610,360 1,457,533 1,216,466 1,074,919 1,069,648 8.60%
NOSH 331,986 331,986 220,298 220,281 220,314 220,292 214,866 7.51%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 33.63% 26.97% 18.74% 17.92% 15.78% 17.80% 18.37% -
ROE 26.09% 20.78% 13.56% 13.48% 13.06% 14.15% 12.71% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 410.25 375.06 528.91 497.68 456.95 387.86 344.50 2.95%
EPS 137.95 101.16 99.12 89.17 72.11 69.04 63.27 13.85%
DPS 75.00 56.59 72.00 68.00 65.00 70.00 32.84 14.74%
NAPS 5.2881 4.869 7.3099 6.6167 5.5215 4.8795 4.9782 1.01%
Adjusted Per Share Value based on latest NOSH - 220,281
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 341.87 312.55 292.48 275.19 252.70 214.47 185.80 10.68%
EPS 114.96 84.30 54.81 49.31 39.88 38.18 34.12 22.41%
DPS 62.50 47.16 39.81 37.60 35.95 38.71 17.71 23.36%
NAPS 4.4068 4.0575 4.0422 3.6586 3.0535 2.6982 2.685 8.60%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 16.58 13.78 17.58 15.30 13.30 11.86 11.74 -
P/RPS 4.04 3.67 3.32 3.07 2.91 3.06 3.41 2.86%
P/EPS 12.02 13.62 17.74 17.16 18.44 17.18 18.56 -6.97%
EY 8.32 7.34 5.64 5.83 5.42 5.82 5.39 7.49%
DY 4.52 4.11 4.10 4.44 4.89 5.90 2.80 8.30%
P/NAPS 3.14 2.83 2.40 2.31 2.41 2.43 2.36 4.86%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 06/10/16 08/10/15 08/10/14 08/10/13 09/10/12 06/10/11 07/10/10 -
Price 16.50 14.44 17.48 15.44 13.50 11.78 11.76 -
P/RPS 4.02 3.85 3.30 3.10 2.95 3.04 3.41 2.77%
P/EPS 11.96 14.27 17.64 17.31 18.72 17.06 18.59 -7.08%
EY 8.36 7.01 5.67 5.78 5.34 5.86 5.38 7.61%
DY 4.55 3.92 4.12 4.40 4.81 5.94 2.79 8.48%
P/NAPS 3.12 2.97 2.39 2.33 2.44 2.41 2.36 4.75%

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