Highlights

[LPI] QoQ Annualized Quarter Result on 2014-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 28-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     27.90%    YoY -     40.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,261,284 1,192,912 1,166,920 1,169,693 1,160,700 1,138,578 1,111,192 8.81%
  QoQ % 5.73% 2.23% -0.24% 0.77% 1.94% 2.46% -
  Horiz. % 113.51% 107.35% 105.02% 105.26% 104.46% 102.46% 100.00%
PBT 356,600 345,150 282,984 341,949 278,200 262,450 250,696 26.45%
  QoQ % 3.32% 21.97% -17.24% 22.91% 6.00% 4.69% -
  Horiz. % 142.24% 137.68% 112.88% 136.40% 110.97% 104.69% 100.00%
Tax -64,896 -59,278 -54,196 -58,933 -56,924 -58,926 -48,372 21.62%
  QoQ % -9.48% -9.38% 8.04% -3.53% 3.40% -21.82% -
  Horiz. % 134.16% 122.55% 112.04% 121.83% 117.68% 121.82% 100.00%
NP 291,704 285,872 228,788 283,016 221,276 203,524 202,324 27.59%
  QoQ % 2.04% 24.95% -19.16% 27.90% 8.72% 0.59% -
  Horiz. % 144.18% 141.29% 113.08% 139.88% 109.37% 100.59% 100.00%
NP to SH 291,704 285,872 228,788 283,016 221,276 203,524 202,324 27.59%
  QoQ % 2.04% 24.95% -19.16% 27.90% 8.72% 0.59% -
  Horiz. % 144.18% 141.29% 113.08% 139.88% 109.37% 100.59% 100.00%
Tax Rate 18.20 % 17.17 % 19.15 % 17.23 % 20.46 % 22.45 % 19.30 % -3.83%
  QoQ % 6.00% -10.34% 11.14% -15.79% -8.86% 16.32% -
  Horiz. % 94.30% 88.96% 99.22% 89.27% 106.01% 116.32% 100.00%
Total Cost 969,580 907,040 938,132 886,677 939,424 935,054 908,868 4.40%
  QoQ % 6.89% -3.31% 5.80% -5.61% 0.47% 2.88% -
  Horiz. % 106.68% 99.80% 103.22% 97.56% 103.36% 102.88% 100.00%
Net Worth 1,616,439 1,665,673 1,623,511 1,649,344 1,610,419 1,600,609 1,525,889 3.91%
  QoQ % -2.96% 2.60% -1.57% 2.42% 0.61% 4.90% -
  Horiz. % 105.93% 109.16% 106.40% 108.09% 105.54% 104.90% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 88,529 132,794 - 165,639 58,748 88,124 - -
  QoQ % -33.33% 0.00% 0.00% 181.95% -33.33% 0.00% -
  Horiz. % 100.46% 150.69% 0.00% 187.96% 66.67% 100.00% -
Div Payout % 30.35 % 46.45 % - % 58.53 % 26.55 % 43.30 % - % -
  QoQ % -34.66% 0.00% 0.00% 120.45% -38.68% 0.00% -
  Horiz. % 70.09% 107.27% 0.00% 135.17% 61.32% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,616,439 1,665,673 1,623,511 1,649,344 1,610,419 1,600,609 1,525,889 3.91%
  QoQ % -2.96% 2.60% -1.57% 2.42% 0.61% 4.90% -
  Horiz. % 105.93% 109.16% 106.40% 108.09% 105.54% 104.90% 100.00%
NOSH 331,986 331,986 331,986 220,852 220,306 220,311 220,300 31.41%
  QoQ % 0.00% 0.00% 50.32% 0.25% -0.00% 0.01% -
  Horiz. % 150.70% 150.70% 150.70% 100.25% 100.00% 100.01% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 23.13 % 23.96 % 19.61 % 24.20 % 19.06 % 17.88 % 18.21 % 17.27%
  QoQ % -3.46% 22.18% -18.97% 26.97% 6.60% -1.81% -
  Horiz. % 127.02% 131.58% 107.69% 132.89% 104.67% 98.19% 100.00%
ROE 18.05 % 17.16 % 14.09 % 17.16 % 13.74 % 12.72 % 13.26 % 22.80%
  QoQ % 5.19% 21.79% -17.89% 24.89% 8.02% -4.07% -
  Horiz. % 136.12% 129.41% 106.26% 129.41% 103.62% 95.93% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 379.92 359.33 351.50 529.63 526.86 516.80 504.40 -17.20%
  QoQ % 5.73% 2.23% -33.63% 0.53% 1.95% 2.46% -
  Horiz. % 75.32% 71.24% 69.69% 105.00% 104.45% 102.46% 100.00%
EPS 87.87 86.10 68.92 128.33 100.44 92.38 91.84 -2.90%
  QoQ % 2.06% 24.93% -46.29% 27.77% 8.72% 0.59% -
  Horiz. % 95.68% 93.75% 75.04% 139.73% 109.36% 100.59% 100.00%
DPS 26.67 40.00 0.00 75.00 26.67 40.00 0.00 -
  QoQ % -33.32% 0.00% 0.00% 181.21% -33.32% 0.00% -
  Horiz. % 66.68% 100.00% 0.00% 187.50% 66.68% 100.00% -
NAPS 4.8690 5.0173 4.8903 7.4681 7.3099 7.2652 6.9264 -20.92%
  QoQ % -2.96% 2.60% -34.52% 2.16% 0.62% 4.89% -
  Horiz. % 70.30% 72.44% 70.60% 107.82% 105.54% 104.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 316.60 299.44 292.91 293.61 291.35 285.80 278.93 8.80%
  QoQ % 5.73% 2.23% -0.24% 0.78% 1.94% 2.46% -
  Horiz. % 113.51% 107.35% 105.01% 105.26% 104.45% 102.46% 100.00%
EPS 73.22 71.76 57.43 71.04 55.54 51.09 50.79 27.59%
  QoQ % 2.03% 24.95% -19.16% 27.91% 8.71% 0.59% -
  Horiz. % 144.16% 141.29% 113.07% 139.87% 109.35% 100.59% 100.00%
DPS 22.22 33.33 0.00 41.58 14.75 22.12 0.00 -
  QoQ % -33.33% 0.00% 0.00% 181.90% -33.32% 0.00% -
  Horiz. % 100.45% 150.68% 0.00% 187.97% 66.68% 100.00% -
NAPS 4.0575 4.1811 4.0753 4.1401 4.0424 4.0178 3.8302 3.91%
  QoQ % -2.96% 2.60% -1.57% 2.42% 0.61% 4.90% -
  Horiz. % 105.93% 109.16% 106.40% 108.09% 105.54% 104.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 13.7800 13.8800 15.0800 18.0600 17.5800 16.9000 16.6000 -
P/RPS 3.63 3.86 4.29 3.41 3.34 3.27 3.29 6.77%
  QoQ % -5.96% -10.02% 25.81% 2.10% 2.14% -0.61% -
  Horiz. % 110.33% 117.33% 130.40% 103.65% 101.52% 99.39% 100.00%
P/EPS 15.68 16.12 21.88 14.09 17.50 18.29 18.07 -9.02%
  QoQ % -2.73% -26.33% 55.29% -19.49% -4.32% 1.22% -
  Horiz. % 86.77% 89.21% 121.08% 77.97% 96.85% 101.22% 100.00%
EY 6.38 6.20 4.57 7.10 5.71 5.47 5.53 9.99%
  QoQ % 2.90% 35.67% -35.63% 24.34% 4.39% -1.08% -
  Horiz. % 115.37% 112.12% 82.64% 128.39% 103.25% 98.92% 100.00%
DY 1.94 2.88 0.00 4.15 1.52 2.37 0.00 -
  QoQ % -32.64% 0.00% 0.00% 173.03% -35.86% 0.00% -
  Horiz. % 81.86% 121.52% 0.00% 175.11% 64.14% 100.00% -
P/NAPS 2.83 2.77 3.08 2.42 2.40 2.33 2.40 11.60%
  QoQ % 2.17% -10.06% 27.27% 0.83% 3.00% -2.92% -
  Horiz. % 117.92% 115.42% 128.33% 100.83% 100.00% 97.08% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 08/10/15 08/07/15 08/04/15 28/01/15 08/10/14 25/07/14 08/04/14 -
Price 14.4400 14.1800 14.8800 18.5000 17.4800 17.5800 16.6000 -
P/RPS 3.80 3.95 4.23 3.49 3.32 3.40 3.29 10.07%
  QoQ % -3.80% -6.62% 21.20% 5.12% -2.35% 3.34% -
  Horiz. % 115.50% 120.06% 128.57% 106.08% 100.91% 103.34% 100.00%
P/EPS 16.43 16.47 21.59 14.44 17.40 19.03 18.07 -6.14%
  QoQ % -0.24% -23.71% 49.52% -17.01% -8.57% 5.31% -
  Horiz. % 90.92% 91.15% 119.48% 79.91% 96.29% 105.31% 100.00%
EY 6.08 6.07 4.63 6.93 5.75 5.25 5.53 6.52%
  QoQ % 0.16% 31.10% -33.19% 20.52% 9.52% -5.06% -
  Horiz. % 109.95% 109.76% 83.73% 125.32% 103.98% 94.94% 100.00%
DY 1.85 2.82 0.00 4.05 1.53 2.28 0.00 -
  QoQ % -34.40% 0.00% 0.00% 164.71% -32.89% 0.00% -
  Horiz. % 81.14% 123.68% 0.00% 177.63% 67.11% 100.00% -
P/NAPS 2.97 2.83 3.04 2.48 2.39 2.42 2.40 15.25%
  QoQ % 4.95% -6.91% 22.58% 3.77% -1.24% 0.83% -
  Horiz. % 123.75% 117.92% 126.67% 103.33% 99.58% 100.83% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers