[LPI] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 1.79%
YoY- 11.16%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,462,690 1,361,963 1,245,131 1,165,174 1,096,302 1,006,720 854,431 9.36%
PBT 399,910 537,675 400,749 279,959 248,114 203,413 197,189 12.49%
Tax -87,663 -79,691 -64,912 -61,610 -51,681 -44,539 -45,092 11.70%
NP 312,247 457,984 335,837 218,349 196,433 158,874 152,097 12.72%
-
NP to SH 312,247 457,984 335,837 218,349 196,433 158,874 152,097 12.72%
-
Tax Rate 21.92% 14.82% 16.20% 22.01% 20.83% 21.90% 22.87% -
Total Cost 1,150,443 903,979 909,294 946,825 899,869 847,846 702,334 8.56%
-
Net Worth 1,825,823 1,755,575 1,616,439 1,610,360 1,457,533 1,216,466 1,074,919 9.22%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 272,228 248,989 187,865 158,582 149,806 143,229 154,196 9.92%
Div Payout % 87.18% 54.37% 55.94% 72.63% 76.26% 90.15% 101.38% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,825,823 1,755,575 1,616,439 1,610,360 1,457,533 1,216,466 1,074,919 9.22%
NOSH 331,986 331,986 331,986 220,298 220,281 220,314 220,292 7.06%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 21.35% 33.63% 26.97% 18.74% 17.92% 15.78% 17.80% -
ROE 17.10% 26.09% 20.78% 13.56% 13.48% 13.06% 14.15% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 440.59 410.25 375.06 528.91 497.68 456.95 387.86 2.14%
EPS 94.05 137.95 101.16 99.12 89.17 72.11 69.04 5.28%
DPS 82.00 75.00 56.59 72.00 68.00 65.00 70.00 2.66%
NAPS 5.4997 5.2881 4.869 7.3099 6.6167 5.5215 4.8795 2.01%
Adjusted Per Share Value based on latest NOSH - 220,298
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 367.16 341.87 312.55 292.48 275.19 252.70 214.47 9.36%
EPS 78.38 114.96 84.30 54.81 49.31 39.88 38.18 12.72%
DPS 68.33 62.50 47.16 39.81 37.60 35.95 38.71 9.92%
NAPS 4.5831 4.4068 4.0575 4.0422 3.6586 3.0535 2.6982 9.22%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 17.54 16.58 13.78 17.58 15.30 13.30 11.86 -
P/RPS 3.98 4.04 3.67 3.32 3.07 2.91 3.06 4.47%
P/EPS 18.65 12.02 13.62 17.74 17.16 18.44 17.18 1.37%
EY 5.36 8.32 7.34 5.64 5.83 5.42 5.82 -1.36%
DY 4.68 4.52 4.11 4.10 4.44 4.89 5.90 -3.78%
P/NAPS 3.19 3.14 2.83 2.40 2.31 2.41 2.43 4.63%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 09/10/17 06/10/16 08/10/15 08/10/14 08/10/13 09/10/12 06/10/11 -
Price 18.06 16.50 14.44 17.48 15.44 13.50 11.78 -
P/RPS 4.10 4.02 3.85 3.30 3.10 2.95 3.04 5.10%
P/EPS 19.20 11.96 14.27 17.64 17.31 18.72 17.06 1.98%
EY 5.21 8.36 7.01 5.67 5.78 5.34 5.86 -1.93%
DY 4.54 4.55 3.92 4.12 4.40 4.81 5.94 -4.37%
P/NAPS 3.28 3.12 2.97 2.39 2.33 2.44 2.41 5.26%

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