Highlights

[LPI] QoQ Quarter Result on 2014-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 25-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     1.19%    YoY -     9.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 291,730 299,168 301,236 291,491 277,798 294,649 283,508 1.93%
  QoQ % -2.49% -0.69% 3.34% 4.93% -5.72% 3.93% -
  Horiz. % 102.90% 105.52% 106.25% 102.82% 97.99% 103.93% 100.00%
PBT 70,746 133,299 77,425 68,551 62,674 71,309 71,894 -1.07%
  QoQ % -46.93% 72.17% 12.95% 9.38% -12.11% -0.81% -
  Horiz. % 98.40% 185.41% 107.69% 95.35% 87.18% 99.19% 100.00%
Tax -13,549 -16,240 -13,230 -17,370 -12,093 -18,917 -11,537 11.32%
  QoQ % 16.57% -22.75% 23.83% -43.64% 36.07% -63.97% -
  Horiz. % 117.44% 140.76% 114.67% 150.56% 104.82% 163.97% 100.00%
NP 57,197 117,059 64,195 51,181 50,581 52,392 60,357 -3.52%
  QoQ % -51.14% 82.35% 25.43% 1.19% -3.46% -13.20% -
  Horiz. % 94.76% 193.94% 106.36% 84.80% 83.80% 86.80% 100.00%
NP to SH 57,197 117,059 64,195 51,181 50,581 52,392 60,357 -3.52%
  QoQ % -51.14% 82.35% 25.43% 1.19% -3.46% -13.20% -
  Horiz. % 94.76% 193.94% 106.36% 84.80% 83.80% 86.80% 100.00%
Tax Rate 19.15 % 12.18 % 17.09 % 25.34 % 19.30 % 26.53 % 16.05 % 12.51%
  QoQ % 57.22% -28.73% -32.56% 31.30% -27.25% 65.30% -
  Horiz. % 119.31% 75.89% 106.48% 157.88% 120.25% 165.30% 100.00%
Total Cost 234,533 182,109 237,041 240,310 227,217 242,257 223,151 3.38%
  QoQ % 28.79% -23.17% -1.36% 5.76% -6.21% 8.56% -
  Horiz. % 105.10% 81.61% 106.22% 107.69% 101.82% 108.56% 100.00%
Net Worth 1,623,511 1,649,344 1,610,360 1,600,689 1,525,889 1,605,939 1,457,533 7.46%
  QoQ % -1.57% 2.42% 0.60% 4.90% -4.98% 10.18% -
  Horiz. % 111.39% 113.16% 110.49% 109.82% 104.69% 110.18% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 121,468 - 44,064 - 114,518 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.07% 0.00% 38.48% 0.00% 100.00% -
Div Payout % - % 103.77 % - % 86.10 % - % 218.58 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 47.47% 0.00% 39.39% 0.00% 100.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,623,511 1,649,344 1,610,360 1,600,689 1,525,889 1,605,939 1,457,533 7.46%
  QoQ % -1.57% 2.42% 0.60% 4.90% -4.98% 10.18% -
  Horiz. % 111.39% 113.16% 110.49% 109.82% 104.69% 110.18% 100.00%
NOSH 331,986 220,852 220,298 220,322 220,300 220,226 220,281 31.48%
  QoQ % 50.32% 0.25% -0.01% 0.01% 0.03% -0.02% -
  Horiz. % 150.71% 100.26% 100.01% 100.02% 100.01% 99.98% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 19.61 % 39.13 % 21.31 % 17.56 % 18.21 % 17.78 % 21.29 % -5.34%
  QoQ % -49.88% 83.62% 21.36% -3.57% 2.42% -16.49% -
  Horiz. % 92.11% 183.80% 100.09% 82.48% 85.53% 83.51% 100.00%
ROE 3.52 % 7.10 % 3.99 % 3.20 % 3.31 % 3.26 % 4.14 % -10.26%
  QoQ % -50.42% 77.94% 24.69% -3.32% 1.53% -21.26% -
  Horiz. % 85.02% 171.50% 96.38% 77.29% 79.95% 78.74% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 87.87 135.46 136.74 132.30 126.10 133.79 128.70 -22.48%
  QoQ % -35.13% -0.94% 3.36% 4.92% -5.75% 3.95% -
  Horiz. % 68.28% 105.25% 106.25% 102.80% 97.98% 103.95% 100.00%
EPS 17.23 53.00 29.14 23.23 22.96 23.79 27.40 -26.62%
  QoQ % -67.49% 81.88% 25.44% 1.18% -3.49% -13.18% -
  Horiz. % 62.88% 193.43% 106.35% 84.78% 83.80% 86.82% 100.00%
DPS 0.00 55.00 0.00 20.00 0.00 52.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.77% 0.00% 38.46% 0.00% 100.00% -
NAPS 4.8903 7.4681 7.3099 7.2652 6.9264 7.2922 6.6167 -18.27%
  QoQ % -34.52% 2.16% 0.62% 4.89% -5.02% 10.21% -
  Horiz. % 73.91% 112.87% 110.48% 109.80% 104.68% 110.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 73.23 75.10 75.61 73.17 69.73 73.96 71.16 1.93%
  QoQ % -2.49% -0.67% 3.33% 4.93% -5.72% 3.93% -
  Horiz. % 102.91% 105.54% 106.25% 102.82% 97.99% 103.93% 100.00%
EPS 14.36 29.38 16.11 12.85 12.70 13.15 15.15 -3.51%
  QoQ % -51.12% 82.37% 25.37% 1.18% -3.42% -13.20% -
  Horiz. % 94.79% 193.93% 106.34% 84.82% 83.83% 86.80% 100.00%
DPS 0.00 30.49 0.00 11.06 0.00 28.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.05% 0.00% 38.47% 0.00% 100.00% -
NAPS 4.0753 4.1401 4.0422 4.0180 3.8302 4.0311 3.6586 7.46%
  QoQ % -1.57% 2.42% 0.60% 4.90% -4.98% 10.18% -
  Horiz. % 111.39% 113.16% 110.48% 109.82% 104.69% 110.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 15.0800 18.0600 17.5800 16.9000 16.6000 17.4400 15.3000 -
P/RPS 17.16 13.33 12.86 12.77 13.16 13.04 11.89 27.74%
  QoQ % 28.73% 3.65% 0.70% -2.96% 0.92% 9.67% -
  Horiz. % 144.32% 112.11% 108.16% 107.40% 110.68% 109.67% 100.00%
P/EPS 87.53 34.07 60.33 72.75 72.30 73.31 55.84 34.98%
  QoQ % 156.91% -43.53% -17.07% 0.62% -1.38% 31.29% -
  Horiz. % 156.75% 61.01% 108.04% 130.28% 129.48% 131.29% 100.00%
EY 1.14 2.93 1.66 1.37 1.38 1.36 1.79 -26.00%
  QoQ % -61.09% 76.51% 21.17% -0.72% 1.47% -24.02% -
  Horiz. % 63.69% 163.69% 92.74% 76.54% 77.09% 75.98% 100.00%
DY 0.00 3.05 0.00 1.18 0.00 2.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.35% 0.00% 39.60% 0.00% 100.00% -
P/NAPS 3.08 2.42 2.40 2.33 2.40 2.39 2.31 21.16%
  QoQ % 27.27% 0.83% 3.00% -2.92% 0.42% 3.46% -
  Horiz. % 133.33% 104.76% 103.90% 100.87% 103.90% 103.46% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 08/04/15 28/01/15 08/10/14 25/07/14 08/04/14 08/01/14 08/10/13 -
Price 14.8800 18.5000 17.4800 17.5800 16.6000 17.8400 15.4400 -
P/RPS 16.93 13.66 12.78 13.29 13.16 13.33 12.00 25.82%
  QoQ % 23.94% 6.89% -3.84% 0.99% -1.28% 11.08% -
  Horiz. % 141.08% 113.83% 106.50% 110.75% 109.67% 111.08% 100.00%
P/EPS 86.37 34.90 59.99 75.68 72.30 74.99 56.35 32.97%
  QoQ % 147.48% -41.82% -20.73% 4.67% -3.59% 33.08% -
  Horiz. % 153.27% 61.93% 106.46% 134.30% 128.31% 133.08% 100.00%
EY 1.16 2.87 1.67 1.32 1.38 1.33 1.77 -24.57%
  QoQ % -59.58% 71.86% 26.52% -4.35% 3.76% -24.86% -
  Horiz. % 65.54% 162.15% 94.35% 74.58% 77.97% 75.14% 100.00%
DY 0.00 2.97 0.00 1.14 0.00 2.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.06% 0.00% 39.18% 0.00% 100.00% -
P/NAPS 3.04 2.48 2.39 2.42 2.40 2.45 2.33 19.42%
  QoQ % 22.58% 3.77% -1.24% 0.83% -2.04% 5.15% -
  Horiz. % 130.47% 106.44% 102.58% 103.86% 103.00% 105.15% 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.
 


 

336  196  514  1216 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.485+0.005 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 
 FINTEC 0.06+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers