Highlights

[LPI] QoQ 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 -     82.35%    YoY -     123.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 349,507 304,726 291,730 299,168 301,236 291,491 277,798 16.53%
  QoQ % 14.70% 4.45% -2.49% -0.69% 3.34% 4.93% -
  Horiz. % 125.81% 109.69% 105.02% 107.69% 108.44% 104.93% 100.00%
PBT 94,875 101,829 70,746 133,299 77,425 68,551 62,674 31.81%
  QoQ % -6.83% 43.94% -46.93% 72.17% 12.95% 9.38% -
  Horiz. % 151.38% 162.47% 112.88% 212.69% 123.54% 109.38% 100.00%
Tax -19,033 -16,090 -13,549 -16,240 -13,230 -17,370 -12,093 35.27%
  QoQ % -18.29% -18.75% 16.57% -22.75% 23.83% -43.64% -
  Horiz. % 157.39% 133.05% 112.04% 134.29% 109.40% 143.64% 100.00%
NP 75,842 85,739 57,197 117,059 64,195 51,181 50,581 30.97%
  QoQ % -11.54% 49.90% -51.14% 82.35% 25.43% 1.19% -
  Horiz. % 149.94% 169.51% 113.08% 231.43% 126.92% 101.19% 100.00%
NP to SH 75,842 85,739 57,197 117,059 64,195 51,181 50,581 30.97%
  QoQ % -11.54% 49.90% -51.14% 82.35% 25.43% 1.19% -
  Horiz. % 149.94% 169.51% 113.08% 231.43% 126.92% 101.19% 100.00%
Tax Rate 20.06 % 15.80 % 19.15 % 12.18 % 17.09 % 25.34 % 19.30 % 2.61%
  QoQ % 26.96% -17.49% 57.22% -28.73% -32.56% 31.30% -
  Horiz. % 103.94% 81.87% 99.22% 63.11% 88.55% 131.30% 100.00%
Total Cost 273,665 218,987 234,533 182,109 237,041 240,310 227,217 13.19%
  QoQ % 24.97% -6.63% 28.79% -23.17% -1.36% 5.76% -
  Horiz. % 120.44% 96.38% 103.22% 80.15% 104.32% 105.76% 100.00%
Net Worth 1,616,439 1,665,673 1,623,511 1,649,344 1,610,360 1,600,689 1,525,889 3.91%
  QoQ % -2.96% 2.60% -1.57% 2.42% 0.60% 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 - 66,397 - 121,468 - 44,064 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.68% 0.00% 275.66% 0.00% 100.00% -
Div Payout % - % 77.44 % - % 103.77 % - % 86.10 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.94% 0.00% 120.52% 0.00% 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 1,610,360 1,600,689 1,525,889 3.91%
  QoQ % -2.96% 2.60% -1.57% 2.42% 0.60% 4.90% -
  Horiz. % 105.93% 109.16% 106.40% 108.09% 105.54% 104.90% 100.00%
NOSH 331,986 331,986 331,986 220,852 220,298 220,322 220,300 31.41%
  QoQ % 0.00% 0.00% 50.32% 0.25% -0.01% 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 21.70 % 28.14 % 19.61 % 39.13 % 21.31 % 17.56 % 18.21 % 12.39%
  QoQ % -22.89% 43.50% -49.88% 83.62% 21.36% -3.57% -
  Horiz. % 119.17% 154.53% 107.69% 214.88% 117.02% 96.43% 100.00%
ROE 4.69 % 5.15 % 3.52 % 7.10 % 3.99 % 3.20 % 3.31 % 26.13%
  QoQ % -8.93% 46.31% -50.42% 77.94% 24.69% -3.32% -
  Horiz. % 141.69% 155.59% 106.34% 214.50% 120.54% 96.68% 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 105.28 91.79 87.87 135.46 136.74 132.30 126.10 -11.32%
  QoQ % 14.70% 4.46% -35.13% -0.94% 3.36% 4.92% -
  Horiz. % 83.49% 72.79% 69.68% 107.42% 108.44% 104.92% 100.00%
EPS 22.85 25.82 17.23 53.00 29.14 23.23 22.96 -0.32%
  QoQ % -11.50% 49.85% -67.49% 81.88% 25.44% 1.18% -
  Horiz. % 99.52% 112.46% 75.04% 230.84% 126.92% 101.18% 100.00%
DPS 0.00 20.00 0.00 55.00 0.00 20.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 275.00% 0.00% 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 87.73 76.49 73.23 75.10 75.61 73.17 69.73 16.53%
  QoQ % 14.69% 4.45% -2.49% -0.67% 3.33% 4.93% -
  Horiz. % 125.81% 109.69% 105.02% 107.70% 108.43% 104.93% 100.00%
EPS 19.04 21.52 14.36 29.38 16.11 12.85 12.70 30.96%
  QoQ % -11.52% 49.86% -51.12% 82.37% 25.37% 1.18% -
  Horiz. % 149.92% 169.45% 113.07% 231.34% 126.85% 101.18% 100.00%
DPS 0.00 16.67 0.00 30.49 0.00 11.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.72% 0.00% 275.68% 0.00% 100.00% -
NAPS 4.0575 4.1811 4.0753 4.1401 4.0422 4.0180 3.8302 3.91%
  QoQ % -2.96% 2.60% -1.57% 2.42% 0.60% 4.90% -
  Horiz. % 105.93% 109.16% 106.40% 108.09% 105.53% 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 13.09 15.12 17.16 13.33 12.86 12.77 13.16 -0.35%
  QoQ % -13.43% -11.89% 28.73% 3.65% 0.70% -2.96% -
  Horiz. % 99.47% 114.89% 130.40% 101.29% 97.72% 97.04% 100.00%
P/EPS 60.32 53.74 87.53 34.07 60.33 72.75 72.30 -11.37%
  QoQ % 12.24% -38.60% 156.91% -43.53% -17.07% 0.62% -
  Horiz. % 83.43% 74.33% 121.06% 47.12% 83.44% 100.62% 100.00%
EY 1.66 1.86 1.14 2.93 1.66 1.37 1.38 13.09%
  QoQ % -10.75% 63.16% -61.09% 76.51% 21.17% -0.72% -
  Horiz. % 120.29% 134.78% 82.61% 212.32% 120.29% 99.28% 100.00%
DY 0.00 1.44 0.00 3.05 0.00 1.18 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 122.03% 0.00% 258.47% 0.00% 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 13.72 15.45 16.93 13.66 12.78 13.29 13.16 2.81%
  QoQ % -11.20% -8.74% 23.94% 6.89% -3.84% 0.99% -
  Horiz. % 104.26% 117.40% 128.65% 103.80% 97.11% 100.99% 100.00%
P/EPS 63.21 54.91 86.37 34.90 59.99 75.68 72.30 -8.56%
  QoQ % 15.12% -36.42% 147.48% -41.82% -20.73% 4.67% -
  Horiz. % 87.43% 75.95% 119.46% 48.27% 82.97% 104.67% 100.00%
EY 1.58 1.82 1.16 2.87 1.67 1.32 1.38 9.43%
  QoQ % -13.19% 56.90% -59.58% 71.86% 26.52% -4.35% -
  Horiz. % 114.49% 131.88% 84.06% 207.97% 121.01% 95.65% 100.00%
DY 0.00 1.41 0.00 2.97 0.00 1.14 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 123.68% 0.00% 260.53% 0.00% 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.
 


 

252  319  545  1158 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.42+0.11 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers