Highlights

[LPI] QoQ Quarter Result on 2013-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -13.20%    YoY -     10.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 301,236 291,491 277,798 294,649 283,508 282,398 258,467 10.74%
  QoQ % 3.34% 4.93% -5.72% 3.93% 0.39% 9.26% -
  Horiz. % 116.55% 112.78% 107.48% 114.00% 109.69% 109.26% 100.00%
PBT 77,425 68,551 62,674 71,309 71,894 62,507 51,091 31.90%
  QoQ % 12.95% 9.38% -12.11% -0.81% 15.02% 22.34% -
  Horiz. % 151.54% 134.17% 122.67% 139.57% 140.72% 122.34% 100.00%
Tax -13,230 -17,370 -12,093 -18,917 -11,537 -15,928 -8,979 29.46%
  QoQ % 23.83% -43.64% 36.07% -63.97% 27.57% -77.39% -
  Horiz. % 147.34% 193.45% 134.68% 210.68% 128.49% 177.39% 100.00%
NP 64,195 51,181 50,581 52,392 60,357 46,579 42,112 32.42%
  QoQ % 25.43% 1.19% -3.46% -13.20% 29.58% 10.61% -
  Horiz. % 152.44% 121.54% 120.11% 124.41% 143.32% 110.61% 100.00%
NP to SH 64,195 51,181 50,581 52,392 60,357 46,579 42,112 32.42%
  QoQ % 25.43% 1.19% -3.46% -13.20% 29.58% 10.61% -
  Horiz. % 152.44% 121.54% 120.11% 124.41% 143.32% 110.61% 100.00%
Tax Rate 17.09 % 25.34 % 19.30 % 26.53 % 16.05 % 25.48 % 17.57 % -1.83%
  QoQ % -32.56% 31.30% -27.25% 65.30% -37.01% 45.02% -
  Horiz. % 97.27% 144.22% 109.85% 151.00% 91.35% 145.02% 100.00%
Total Cost 237,041 240,310 227,217 242,257 223,151 235,819 216,355 6.27%
  QoQ % -1.36% 5.76% -6.21% 8.56% -5.37% 9.00% -
  Horiz. % 109.56% 111.07% 105.02% 111.97% 103.14% 109.00% 100.00%
Net Worth 1,610,360 1,600,689 1,525,889 1,605,939 1,457,533 1,391,487 1,305,009 15.03%
  QoQ % 0.60% 4.90% -4.98% 10.18% 4.75% 6.63% -
  Horiz. % 123.40% 122.66% 116.93% 123.06% 111.69% 106.63% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 44,064 - 114,518 - 39,660 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.10% 0.00% 288.75% 0.00% 100.00% -
Div Payout % - % 86.10 % - % 218.58 % - % 85.15 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.12% 0.00% 256.70% 0.00% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,610,360 1,600,689 1,525,889 1,605,939 1,457,533 1,391,487 1,305,009 15.03%
  QoQ % 0.60% 4.90% -4.98% 10.18% 4.75% 6.63% -
  Horiz. % 123.40% 122.66% 116.93% 123.06% 111.69% 106.63% 100.00%
NOSH 220,298 220,322 220,300 220,226 220,281 220,335 220,366 -0.02%
  QoQ % -0.01% 0.01% 0.03% -0.02% -0.02% -0.01% -
  Horiz. % 99.97% 99.98% 99.97% 99.94% 99.96% 99.99% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 21.31 % 17.56 % 18.21 % 17.78 % 21.29 % 16.49 % 16.29 % 19.59%
  QoQ % 21.36% -3.57% 2.42% -16.49% 29.11% 1.23% -
  Horiz. % 130.82% 107.80% 111.79% 109.15% 130.69% 101.23% 100.00%
ROE 3.99 % 3.20 % 3.31 % 3.26 % 4.14 % 3.35 % 3.23 % 15.11%
  QoQ % 24.69% -3.32% 1.53% -21.26% 23.58% 3.72% -
  Horiz. % 123.53% 99.07% 102.48% 100.93% 128.17% 103.72% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 136.74 132.30 126.10 133.79 128.70 128.17 117.29 10.76%
  QoQ % 3.36% 4.92% -5.75% 3.95% 0.41% 9.28% -
  Horiz. % 116.58% 112.80% 107.51% 114.07% 109.73% 109.28% 100.00%
EPS 29.14 23.23 22.96 23.79 27.40 21.14 19.11 32.45%
  QoQ % 25.44% 1.18% -3.49% -13.18% 29.61% 10.62% -
  Horiz. % 152.49% 121.56% 120.15% 124.49% 143.38% 110.62% 100.00%
DPS 0.00 20.00 0.00 52.00 0.00 18.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.11% 0.00% 288.89% 0.00% 100.00% -
NAPS 7.3099 7.2652 6.9264 7.2922 6.6167 6.3153 5.9220 15.06%
  QoQ % 0.62% 4.89% -5.02% 10.21% 4.77% 6.64% -
  Horiz. % 123.44% 122.68% 116.96% 123.14% 111.73% 106.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 75.61 73.17 69.73 73.96 71.16 70.89 64.88 10.73%
  QoQ % 3.33% 4.93% -5.72% 3.93% 0.38% 9.26% -
  Horiz. % 116.54% 112.78% 107.48% 114.00% 109.68% 109.26% 100.00%
EPS 16.11 12.85 12.70 13.15 15.15 11.69 10.57 32.40%
  QoQ % 25.37% 1.18% -3.42% -13.20% 29.60% 10.60% -
  Horiz. % 152.41% 121.57% 120.15% 124.41% 143.33% 110.60% 100.00%
DPS 0.00 11.06 0.00 28.75 0.00 9.96 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.04% 0.00% 288.65% 0.00% 100.00% -
NAPS 4.0422 4.0180 3.8302 4.0311 3.6586 3.4928 3.2758 15.03%
  QoQ % 0.60% 4.90% -4.98% 10.18% 4.75% 6.62% -
  Horiz. % 123.40% 122.66% 116.92% 123.06% 111.69% 106.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 17.5800 16.9000 16.6000 17.4400 15.3000 15.2000 13.6000 -
P/RPS 12.86 12.77 13.16 13.04 11.89 11.86 11.60 7.11%
  QoQ % 0.70% -2.96% 0.92% 9.67% 0.25% 2.24% -
  Horiz. % 110.86% 110.09% 113.45% 112.41% 102.50% 102.24% 100.00%
P/EPS 60.33 72.75 72.30 73.31 55.84 71.90 71.17 -10.42%
  QoQ % -17.07% 0.62% -1.38% 31.29% -22.34% 1.03% -
  Horiz. % 84.77% 102.22% 101.59% 103.01% 78.46% 101.03% 100.00%
EY 1.66 1.37 1.38 1.36 1.79 1.39 1.41 11.48%
  QoQ % 21.17% -0.72% 1.47% -24.02% 28.78% -1.42% -
  Horiz. % 117.73% 97.16% 97.87% 96.45% 126.95% 98.58% 100.00%
DY 0.00 1.18 0.00 2.98 0.00 1.18 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 252.54% 0.00% 100.00% -
P/NAPS 2.40 2.33 2.40 2.39 2.31 2.41 2.30 2.88%
  QoQ % 3.00% -2.92% 0.42% 3.46% -4.15% 4.78% -
  Horiz. % 104.35% 101.30% 104.35% 103.91% 100.43% 104.78% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 08/10/14 25/07/14 08/04/14 08/01/14 08/10/13 08/07/13 08/04/13 -
Price 17.4800 17.5800 16.6000 17.8400 15.4400 15.6400 13.5400 -
P/RPS 12.78 13.29 13.16 13.33 12.00 12.20 11.54 7.03%
  QoQ % -3.84% 0.99% -1.28% 11.08% -1.64% 5.72% -
  Horiz. % 110.75% 115.16% 114.04% 115.51% 103.99% 105.72% 100.00%
P/EPS 59.99 75.68 72.30 74.99 56.35 73.98 70.85 -10.49%
  QoQ % -20.73% 4.67% -3.59% 33.08% -23.83% 4.42% -
  Horiz. % 84.67% 106.82% 102.05% 105.84% 79.53% 104.42% 100.00%
EY 1.67 1.32 1.38 1.33 1.77 1.35 1.41 11.93%
  QoQ % 26.52% -4.35% 3.76% -24.86% 31.11% -4.26% -
  Horiz. % 118.44% 93.62% 97.87% 94.33% 125.53% 95.74% 100.00%
DY 0.00 1.14 0.00 2.91 0.00 1.15 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.13% 0.00% 253.04% 0.00% 100.00% -
P/NAPS 2.39 2.42 2.40 2.45 2.33 2.48 2.29 2.89%
  QoQ % -1.24% 0.83% -2.04% 5.15% -6.05% 8.30% -
  Horiz. % 104.37% 105.68% 104.80% 106.99% 101.75% 108.30% 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.
 


 

249  234  503  1279 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.015-0.005 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.215-0.03 
 AT 0.050.00 
 TDM 0.315+0.005 
 WCEHB 0.32+0.015 
 DGB 0.1450.00 
 FGV 1.46+0.04 
 KNM-WB 0.04-0.005 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers