Highlights

[LPI] QoQ TTM 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 -     2.19%    YoY -     16.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,183,625 1,169,693 1,165,174 1,147,446 1,138,353 1,119,022 1,096,302 5.25%
  QoQ % 1.19% 0.39% 1.54% 0.80% 1.73% 2.07% -
  Horiz. % 107.97% 106.69% 106.28% 104.67% 103.84% 102.07% 100.00%
PBT 350,021 341,949 279,959 274,428 268,384 256,801 248,114 25.81%
  QoQ % 2.36% 22.14% 2.02% 2.25% 4.51% 3.50% -
  Horiz. % 141.07% 137.82% 112.83% 110.61% 108.17% 103.50% 100.00%
Tax -60,389 -58,933 -61,610 -59,917 -58,475 -55,361 -51,681 10.95%
  QoQ % -2.47% 4.35% -2.83% -2.47% -5.62% -7.12% -
  Horiz. % 116.85% 114.03% 119.21% 115.94% 113.15% 107.12% 100.00%
NP 289,632 283,016 218,349 214,511 209,909 201,440 196,433 29.58%
  QoQ % 2.34% 29.62% 1.79% 2.19% 4.20% 2.55% -
  Horiz. % 147.45% 144.08% 111.16% 109.20% 106.86% 102.55% 100.00%
NP to SH 289,632 283,016 218,349 214,511 209,909 201,440 196,433 29.58%
  QoQ % 2.34% 29.62% 1.79% 2.19% 4.20% 2.55% -
  Horiz. % 147.45% 144.08% 111.16% 109.20% 106.86% 102.55% 100.00%
Tax Rate 17.25 % 17.23 % 22.01 % 21.83 % 21.79 % 21.56 % 20.83 % -11.82%
  QoQ % 0.12% -21.72% 0.82% 0.18% 1.07% 3.50% -
  Horiz. % 82.81% 82.72% 105.66% 104.80% 104.61% 103.50% 100.00%
Total Cost 893,993 886,677 946,825 932,935 928,444 917,582 899,869 -0.44%
  QoQ % 0.83% -6.35% 1.49% 0.48% 1.18% 1.97% -
  Horiz. % 99.35% 98.53% 105.22% 103.67% 103.18% 101.97% 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 165,533 165,533 158,582 158,582 154,178 154,178 149,806 6.89%
  QoQ % 0.00% 4.38% 0.00% 2.86% 0.00% 2.92% -
  Horiz. % 110.50% 110.50% 105.86% 105.86% 102.92% 102.92% 100.00%
Div Payout % 57.15 % 58.49 % 72.63 % 73.93 % 73.45 % 76.54 % 76.26 % -17.51%
  QoQ % -2.29% -19.47% -1.76% 0.65% -4.04% 0.37% -
  Horiz. % 74.94% 76.70% 95.24% 96.94% 96.32% 100.37% 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 24.47 % 24.20 % 18.74 % 18.69 % 18.44 % 18.00 % 17.92 % 23.11%
  QoQ % 1.12% 29.14% 0.27% 1.36% 2.44% 0.45% -
  Horiz. % 136.55% 135.04% 104.58% 104.30% 102.90% 100.45% 100.00%
ROE 17.84 % 17.16 % 13.56 % 13.40 % 13.76 % 12.54 % 13.48 % 20.56%
  QoQ % 3.96% 26.55% 1.19% -2.62% 9.73% -6.97% -
  Horiz. % 132.34% 127.30% 100.59% 99.41% 102.08% 93.03% 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 356.53 529.63 528.91 520.80 516.73 508.12 497.68 -19.95%
  QoQ % -32.68% 0.14% 1.56% 0.79% 1.69% 2.10% -
  Horiz. % 71.64% 106.42% 106.28% 104.65% 103.83% 102.10% 100.00%
EPS 87.24 128.15 99.12 97.36 95.28 91.47 89.17 -1.45%
  QoQ % -31.92% 29.29% 1.81% 2.18% 4.17% 2.58% -
  Horiz. % 97.84% 143.71% 111.16% 109.18% 106.85% 102.58% 100.00%
DPS 49.86 75.00 72.00 72.00 70.00 70.00 68.00 -18.70%
  QoQ % -33.52% 4.17% 0.00% 2.86% 0.00% 2.94% -
  Horiz. % 73.32% 110.29% 105.88% 105.88% 102.94% 102.94% 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 297.11 293.61 292.48 288.03 285.74 280.89 275.19 5.25%
  QoQ % 1.19% 0.39% 1.54% 0.80% 1.73% 2.07% -
  Horiz. % 107.97% 106.69% 106.28% 104.67% 103.83% 102.07% 100.00%
EPS 72.70 71.04 54.81 53.85 52.69 50.56 49.31 29.57%
  QoQ % 2.34% 29.61% 1.78% 2.20% 4.21% 2.53% -
  Horiz. % 147.43% 144.07% 111.15% 109.21% 106.85% 102.53% 100.00%
DPS 41.55 41.55 39.81 39.81 38.70 38.70 37.60 6.89%
  QoQ % 0.00% 4.37% 0.00% 2.87% 0.00% 2.93% -
  Horiz. % 110.51% 110.51% 105.88% 105.88% 102.93% 102.93% 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 4.23 3.41 3.32 3.24 3.21 3.43 3.07 23.85%
  QoQ % 24.05% 2.71% 2.47% 0.93% -6.41% 11.73% -
  Horiz. % 137.79% 111.07% 108.14% 105.54% 104.56% 111.73% 100.00%
P/EPS 17.29 14.09 17.74 17.36 17.42 19.07 17.16 0.50%
  QoQ % 22.71% -20.57% 2.19% -0.34% -8.65% 11.13% -
  Horiz. % 100.76% 82.11% 103.38% 101.17% 101.52% 111.13% 100.00%
EY 5.79 7.10 5.64 5.76 5.74 5.24 5.83 -0.46%
  QoQ % -18.45% 25.89% -2.08% 0.35% 9.54% -10.12% -
  Horiz. % 99.31% 121.78% 96.74% 98.80% 98.46% 89.88% 100.00%
DY 3.31 4.15 4.10 4.26 4.22 4.01 4.44 -17.80%
  QoQ % -20.24% 1.22% -3.76% 0.95% 5.24% -9.68% -
  Horiz. % 74.55% 93.47% 92.34% 95.95% 95.05% 90.32% 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 4.17 3.49 3.30 3.38 3.21 3.51 3.10 21.88%
  QoQ % 19.48% 5.76% -2.37% 5.30% -8.55% 13.23% -
  Horiz. % 134.52% 112.58% 106.45% 109.03% 103.55% 113.23% 100.00%
P/EPS 17.06 14.44 17.64 18.06 17.42 19.50 17.31 -0.97%
  QoQ % 18.14% -18.14% -2.33% 3.67% -10.67% 12.65% -
  Horiz. % 98.56% 83.42% 101.91% 104.33% 100.64% 112.65% 100.00%
EY 5.86 6.93 5.67 5.54 5.74 5.13 5.78 0.92%
  QoQ % -15.44% 22.22% 2.35% -3.48% 11.89% -11.25% -
  Horiz. % 101.38% 119.90% 98.10% 95.85% 99.31% 88.75% 100.00%
DY 3.35 4.05 4.12 4.10 4.22 3.92 4.40 -16.63%
  QoQ % -17.28% -1.70% 0.49% -2.84% 7.65% -10.91% -
  Horiz. % 76.14% 92.05% 93.64% 93.18% 95.91% 89.09% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

355  390  638  1089 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.705-0.04 
 PRIVA 0.225+0.02 
 DNEX 0.885+0.02 
 SERBADK-WA 0.12-0.005 
 KNM 0.2050.00 
 QES 0.825+0.085 
 JETSON 0.44+0.055 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 SOLUTN 1.47+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS