[LPI] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 4.2%
YoY- 18.22%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,405,971 1,313,417 1,183,625 1,138,353 1,051,732 935,658 772,423 10.48%
PBT 525,538 404,501 350,021 268,384 227,306 187,739 182,611 19.24%
Tax -83,138 -75,323 -60,389 -58,475 -49,746 -40,394 -44,399 11.01%
NP 442,400 329,178 289,632 209,909 177,560 147,345 138,212 21.37%
-
NP to SH 442,400 329,178 289,632 209,909 177,560 147,345 138,212 21.37%
-
Tax Rate 15.82% 18.62% 17.25% 21.79% 21.89% 21.52% 24.31% -
Total Cost 963,571 984,239 893,993 928,444 874,172 788,313 634,211 7.21%
-
Net Worth 1,735,855 1,648,044 1,623,511 1,525,889 1,305,009 1,117,863 1,104,342 7.82%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 265,588 232,390 165,533 154,178 143,196 165,259 112,881 15.31%
Div Payout % 60.03% 70.60% 57.15% 73.45% 80.65% 112.16% 81.67% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,735,855 1,648,044 1,623,511 1,525,889 1,305,009 1,117,863 1,104,342 7.82%
NOSH 331,986 331,986 331,986 220,300 220,366 220,272 220,216 7.07%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 31.47% 25.06% 24.47% 18.44% 16.88% 15.75% 17.89% -
ROE 25.49% 19.97% 17.84% 13.76% 13.61% 13.18% 12.52% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 423.50 395.62 356.53 516.73 477.27 424.77 350.76 3.18%
EPS 133.26 99.15 87.24 95.28 80.57 66.89 62.76 13.35%
DPS 80.00 70.00 49.86 70.00 65.00 75.03 51.26 7.69%
NAPS 5.2287 4.9642 4.8903 6.9264 5.922 5.0749 5.0148 0.69%
Adjusted Per Share Value based on latest NOSH - 220,300
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 352.92 329.69 297.11 285.74 264.00 234.86 193.89 10.48%
EPS 111.05 82.63 72.70 52.69 44.57 36.99 34.69 21.37%
DPS 66.67 58.33 41.55 38.70 35.94 41.48 28.33 15.31%
NAPS 4.3573 4.1368 4.0753 3.8302 3.2758 2.806 2.7721 7.82%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 17.00 15.36 15.08 16.60 13.60 13.96 13.72 -
P/RPS 4.01 3.88 4.23 3.21 2.85 3.29 3.91 0.42%
P/EPS 12.76 15.49 17.29 17.42 16.88 20.87 21.86 -8.57%
EY 7.84 6.46 5.79 5.74 5.92 4.79 4.57 9.40%
DY 4.71 4.56 3.31 4.22 4.78 5.37 3.74 3.91%
P/NAPS 3.25 3.09 3.08 2.40 2.30 2.75 2.74 2.88%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 10/04/17 07/04/16 08/04/15 08/04/14 08/04/13 09/04/12 07/04/11 -
Price 17.18 15.58 14.88 16.60 13.54 13.98 13.76 -
P/RPS 4.06 3.94 4.17 3.21 2.84 3.29 3.92 0.58%
P/EPS 12.89 15.71 17.06 17.42 16.80 20.90 21.92 -8.46%
EY 7.76 6.36 5.86 5.74 5.95 4.78 4.56 9.25%
DY 4.66 4.49 3.35 4.22 4.80 5.37 3.73 3.77%
P/NAPS 3.29 3.14 3.04 2.40 2.29 2.75 2.74 3.09%

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