Highlights

[LPI] QoQ Quarter Result on 2014-03-31 [#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 -     -3.46%    YoY -     20.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 299,168 301,236 291,491 277,798 294,649 283,508 282,398 3.91%
  QoQ % -0.69% 3.34% 4.93% -5.72% 3.93% 0.39% -
  Horiz. % 105.94% 106.67% 103.22% 98.37% 104.34% 100.39% 100.00%
PBT 133,299 77,425 68,551 62,674 71,309 71,894 62,507 65.45%
  QoQ % 72.17% 12.95% 9.38% -12.11% -0.81% 15.02% -
  Horiz. % 213.25% 123.87% 109.67% 100.27% 114.08% 115.02% 100.00%
Tax -16,240 -13,230 -17,370 -12,093 -18,917 -11,537 -15,928 1.30%
  QoQ % -22.75% 23.83% -43.64% 36.07% -63.97% 27.57% -
  Horiz. % 101.96% 83.06% 109.05% 75.92% 118.77% 72.43% 100.00%
NP 117,059 64,195 51,181 50,581 52,392 60,357 46,579 84.54%
  QoQ % 82.35% 25.43% 1.19% -3.46% -13.20% 29.58% -
  Horiz. % 251.31% 137.82% 109.88% 108.59% 112.48% 129.58% 100.00%
NP to SH 117,059 64,195 51,181 50,581 52,392 60,357 46,579 84.54%
  QoQ % 82.35% 25.43% 1.19% -3.46% -13.20% 29.58% -
  Horiz. % 251.31% 137.82% 109.88% 108.59% 112.48% 129.58% 100.00%
Tax Rate 12.18 % 17.09 % 25.34 % 19.30 % 26.53 % 16.05 % 25.48 % -38.78%
  QoQ % -28.73% -32.56% 31.30% -27.25% 65.30% -37.01% -
  Horiz. % 47.80% 67.07% 99.45% 75.75% 104.12% 62.99% 100.00%
Total Cost 182,109 237,041 240,310 227,217 242,257 223,151 235,819 -15.79%
  QoQ % -23.17% -1.36% 5.76% -6.21% 8.56% -5.37% -
  Horiz. % 77.22% 100.52% 101.90% 96.35% 102.73% 94.63% 100.00%
Net Worth 1,649,344 1,610,360 1,600,689 1,525,889 1,605,939 1,457,533 1,391,487 11.97%
  QoQ % 2.42% 0.60% 4.90% -4.98% 10.18% 4.75% -
  Horiz. % 118.53% 115.73% 115.03% 109.66% 115.41% 104.75% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 121,468 - 44,064 - 114,518 - 39,660 110.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 306.27% 0.00% 111.10% 0.00% 288.75% 0.00% 100.00%
Div Payout % 103.77 % - % 86.10 % - % 218.58 % - % 85.15 % 14.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.87% 0.00% 101.12% 0.00% 256.70% 0.00% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,649,344 1,610,360 1,600,689 1,525,889 1,605,939 1,457,533 1,391,487 11.97%
  QoQ % 2.42% 0.60% 4.90% -4.98% 10.18% 4.75% -
  Horiz. % 118.53% 115.73% 115.03% 109.66% 115.41% 104.75% 100.00%
NOSH 220,852 220,298 220,322 220,300 220,226 220,281 220,335 0.16%
  QoQ % 0.25% -0.01% 0.01% 0.03% -0.02% -0.02% -
  Horiz. % 100.23% 99.98% 99.99% 99.98% 99.95% 99.98% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 39.13 % 21.31 % 17.56 % 18.21 % 17.78 % 21.29 % 16.49 % 77.63%
  QoQ % 83.62% 21.36% -3.57% 2.42% -16.49% 29.11% -
  Horiz. % 237.30% 129.23% 106.49% 110.43% 107.82% 129.11% 100.00%
ROE 7.10 % 3.99 % 3.20 % 3.31 % 3.26 % 4.14 % 3.35 % 64.77%
  QoQ % 77.94% 24.69% -3.32% 1.53% -21.26% 23.58% -
  Horiz. % 211.94% 119.10% 95.52% 98.81% 97.31% 123.58% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 135.46 136.74 132.30 126.10 133.79 128.70 128.17 3.75%
  QoQ % -0.94% 3.36% 4.92% -5.75% 3.95% 0.41% -
  Horiz. % 105.69% 106.69% 103.22% 98.38% 104.38% 100.41% 100.00%
EPS 53.00 29.14 23.23 22.96 23.79 27.40 21.14 84.24%
  QoQ % 81.88% 25.44% 1.18% -3.49% -13.18% 29.61% -
  Horiz. % 250.71% 137.84% 109.89% 108.61% 112.54% 129.61% 100.00%
DPS 55.00 0.00 20.00 0.00 52.00 0.00 18.00 110.14%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 305.56% 0.00% 111.11% 0.00% 288.89% 0.00% 100.00%
NAPS 7.4681 7.3099 7.2652 6.9264 7.2922 6.6167 6.3153 11.79%
  QoQ % 2.16% 0.62% 4.89% -5.02% 10.21% 4.77% -
  Horiz. % 118.25% 115.75% 115.04% 109.68% 115.47% 104.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 75.10 75.61 73.17 69.73 73.96 71.16 70.89 3.91%
  QoQ % -0.67% 3.33% 4.93% -5.72% 3.93% 0.38% -
  Horiz. % 105.94% 106.66% 103.22% 98.36% 104.33% 100.38% 100.00%
EPS 29.38 16.11 12.85 12.70 13.15 15.15 11.69 84.54%
  QoQ % 82.37% 25.37% 1.18% -3.42% -13.20% 29.60% -
  Horiz. % 251.33% 137.81% 109.92% 108.64% 112.49% 129.60% 100.00%
DPS 30.49 0.00 11.06 0.00 28.75 0.00 9.96 110.40%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 306.12% 0.00% 111.04% 0.00% 288.65% 0.00% 100.00%
NAPS 4.1401 4.0422 4.0180 3.8302 4.0311 3.6586 3.4928 11.97%
  QoQ % 2.42% 0.60% 4.90% -4.98% 10.18% 4.75% -
  Horiz. % 118.53% 115.73% 115.04% 109.66% 115.41% 104.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 18.0600 17.5800 16.9000 16.6000 17.4400 15.3000 15.2000 -
P/RPS 13.33 12.86 12.77 13.16 13.04 11.89 11.86 8.08%
  QoQ % 3.65% 0.70% -2.96% 0.92% 9.67% 0.25% -
  Horiz. % 112.39% 108.43% 107.67% 110.96% 109.95% 100.25% 100.00%
P/EPS 34.07 60.33 72.75 72.30 73.31 55.84 71.90 -39.14%
  QoQ % -43.53% -17.07% 0.62% -1.38% 31.29% -22.34% -
  Horiz. % 47.39% 83.91% 101.18% 100.56% 101.96% 77.66% 100.00%
EY 2.93 1.66 1.37 1.38 1.36 1.79 1.39 64.18%
  QoQ % 76.51% 21.17% -0.72% 1.47% -24.02% 28.78% -
  Horiz. % 210.79% 119.42% 98.56% 99.28% 97.84% 128.78% 100.00%
DY 3.05 0.00 1.18 0.00 2.98 0.00 1.18 88.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 258.47% 0.00% 100.00% 0.00% 252.54% 0.00% 100.00%
P/NAPS 2.42 2.40 2.33 2.40 2.39 2.31 2.41 0.28%
  QoQ % 0.83% 3.00% -2.92% 0.42% 3.46% -4.15% -
  Horiz. % 100.41% 99.59% 96.68% 99.59% 99.17% 95.85% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 28/01/15 08/10/14 25/07/14 08/04/14 08/01/14 08/10/13 08/07/13 -
Price 18.5000 17.4800 17.5800 16.6000 17.8400 15.4400 15.6400 -
P/RPS 13.66 12.78 13.29 13.16 13.33 12.00 12.20 7.80%
  QoQ % 6.89% -3.84% 0.99% -1.28% 11.08% -1.64% -
  Horiz. % 111.97% 104.75% 108.93% 107.87% 109.26% 98.36% 100.00%
P/EPS 34.90 59.99 75.68 72.30 74.99 56.35 73.98 -39.32%
  QoQ % -41.82% -20.73% 4.67% -3.59% 33.08% -23.83% -
  Horiz. % 47.17% 81.09% 102.30% 97.73% 101.37% 76.17% 100.00%
EY 2.87 1.67 1.32 1.38 1.33 1.77 1.35 65.11%
  QoQ % 71.86% 26.52% -4.35% 3.76% -24.86% 31.11% -
  Horiz. % 212.59% 123.70% 97.78% 102.22% 98.52% 131.11% 100.00%
DY 2.97 0.00 1.14 0.00 2.91 0.00 1.15 87.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 258.26% 0.00% 99.13% 0.00% 253.04% 0.00% 100.00%
P/NAPS 2.48 2.39 2.42 2.40 2.45 2.33 2.48 -
  QoQ % 3.77% -1.24% 0.83% -2.04% 5.15% -6.05% -
  Horiz. % 100.00% 96.37% 97.58% 96.77% 98.79% 93.95% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers