[LPI] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 0.42%
YoY- 36.37%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,592,470 1,488,131 1,462,690 1,361,963 1,245,131 1,165,174 1,096,302 6.41%
PBT 410,303 405,795 399,910 537,675 400,749 279,959 248,114 8.74%
Tax -90,542 -92,752 -87,663 -79,691 -64,912 -61,610 -51,681 9.79%
NP 319,761 313,043 312,247 457,984 335,837 218,349 196,433 8.45%
-
NP to SH 319,761 313,043 312,247 457,984 335,837 218,349 196,433 8.45%
-
Tax Rate 22.07% 22.86% 21.92% 14.82% 16.20% 22.01% 20.83% -
Total Cost 1,272,709 1,175,088 1,150,443 903,979 909,294 946,825 899,869 5.94%
-
Net Worth 1,912,756 2,086,451 1,825,823 1,755,575 1,616,439 1,610,360 1,457,533 4.63%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 274,884 252,973 272,228 248,989 187,865 158,582 149,806 10.64%
Div Payout % 85.97% 80.81% 87.18% 54.37% 55.94% 72.63% 76.26% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,912,756 2,086,451 1,825,823 1,755,575 1,616,439 1,610,360 1,457,533 4.63%
NOSH 398,383 398,383 331,986 331,986 331,986 220,298 220,281 10.37%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 20.08% 21.04% 21.35% 33.63% 26.97% 18.74% 17.92% -
ROE 16.72% 15.00% 17.10% 26.09% 20.78% 13.56% 13.48% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 399.73 373.54 440.59 410.25 375.06 528.91 497.68 -3.58%
EPS 80.26 78.58 94.05 137.95 101.16 99.12 89.17 -1.73%
DPS 69.00 63.50 82.00 75.00 56.59 72.00 68.00 0.24%
NAPS 4.8013 5.2373 5.4997 5.2881 4.869 7.3099 6.6167 -5.20%
Adjusted Per Share Value based on latest NOSH - 331,986
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 399.73 373.54 367.16 341.87 312.55 292.48 275.19 6.41%
EPS 80.26 78.58 78.38 114.96 84.30 54.81 49.31 8.45%
DPS 69.00 63.50 68.33 62.50 47.16 39.81 37.60 10.64%
NAPS 4.8013 5.2373 4.5831 4.4068 4.0575 4.0422 3.6586 4.63%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 15.64 17.00 17.54 16.58 13.78 17.58 15.30 -
P/RPS 3.91 4.55 3.98 4.04 3.67 3.32 3.07 4.11%
P/EPS 19.49 21.63 18.65 12.02 13.62 17.74 17.16 2.14%
EY 5.13 4.62 5.36 8.32 7.34 5.64 5.83 -2.10%
DY 4.41 3.74 4.68 4.52 4.11 4.10 4.44 -0.11%
P/NAPS 3.26 3.25 3.19 3.14 2.83 2.40 2.31 5.90%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 15/10/19 10/10/18 09/10/17 06/10/16 08/10/15 08/10/14 08/10/13 -
Price 15.48 16.80 18.06 16.50 14.44 17.48 15.44 -
P/RPS 3.87 4.50 4.10 4.02 3.85 3.30 3.10 3.76%
P/EPS 19.29 21.38 19.20 11.96 14.27 17.64 17.31 1.82%
EY 5.19 4.68 5.21 8.36 7.01 5.67 5.78 -1.77%
DY 4.46 3.78 4.54 4.55 3.92 4.12 4.40 0.22%
P/NAPS 3.22 3.21 3.28 3.12 2.97 2.39 2.33 5.53%

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