Highlights

[LPI] QoQ TTM 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 -     29.62%    YoY -     40.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,245,131 1,196,860 1,183,625 1,169,693 1,165,174 1,147,446 1,138,353 6.15%
  QoQ % 4.03% 1.12% 1.19% 0.39% 1.54% 0.80% -
  Horiz. % 109.38% 105.14% 103.98% 102.75% 102.36% 100.80% 100.00%
PBT 400,749 383,299 350,021 341,949 279,959 274,428 268,384 30.61%
  QoQ % 4.55% 9.51% 2.36% 22.14% 2.02% 2.25% -
  Horiz. % 149.32% 142.82% 130.42% 127.41% 104.31% 102.25% 100.00%
Tax -64,912 -59,109 -60,389 -58,933 -61,610 -59,917 -58,475 7.20%
  QoQ % -9.82% 2.12% -2.47% 4.35% -2.83% -2.47% -
  Horiz. % 111.01% 101.08% 103.27% 100.78% 105.36% 102.47% 100.00%
NP 335,837 324,190 289,632 283,016 218,349 214,511 209,909 36.75%
  QoQ % 3.59% 11.93% 2.34% 29.62% 1.79% 2.19% -
  Horiz. % 159.99% 154.44% 137.98% 134.83% 104.02% 102.19% 100.00%
NP to SH 335,837 324,190 289,632 283,016 218,349 214,511 209,909 36.75%
  QoQ % 3.59% 11.93% 2.34% 29.62% 1.79% 2.19% -
  Horiz. % 159.99% 154.44% 137.98% 134.83% 104.02% 102.19% 100.00%
Tax Rate 16.20 % 15.42 % 17.25 % 17.23 % 22.01 % 21.83 % 21.79 % -17.92%
  QoQ % 5.06% -10.61% 0.12% -21.72% 0.82% 0.18% -
  Horiz. % 74.35% 70.77% 79.16% 79.07% 101.01% 100.18% 100.00%
Total Cost 909,294 872,670 893,993 886,677 946,825 932,935 928,444 -1.38%
  QoQ % 4.20% -2.39% 0.83% -6.35% 1.49% 0.48% -
  Horiz. % 97.94% 93.99% 96.29% 95.50% 101.98% 100.48% 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 187,865 187,865 165,533 165,533 158,582 158,582 154,178 14.07%
  QoQ % 0.00% 13.49% 0.00% 4.38% 0.00% 2.86% -
  Horiz. % 121.85% 121.85% 107.36% 107.36% 102.86% 102.86% 100.00%
Div Payout % 55.94 % 57.95 % 57.15 % 58.49 % 72.63 % 73.93 % 73.45 % -16.59%
  QoQ % -3.47% 1.40% -2.29% -19.47% -1.76% 0.65% -
  Horiz. % 76.16% 78.90% 77.81% 79.63% 98.88% 100.65% 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 26.97 % 27.09 % 24.47 % 24.20 % 18.74 % 18.69 % 18.44 % 28.82%
  QoQ % -0.44% 10.71% 1.12% 29.14% 0.27% 1.36% -
  Horiz. % 146.26% 146.91% 132.70% 131.24% 101.63% 101.36% 100.00%
ROE 20.78 % 19.46 % 17.84 % 17.16 % 13.56 % 13.40 % 13.76 % 31.60%
  QoQ % 6.78% 9.08% 3.96% 26.55% 1.19% -2.62% -
  Horiz. % 151.02% 141.42% 129.65% 124.71% 98.55% 97.38% 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 375.06 360.52 356.53 529.63 528.91 520.80 516.73 -19.22%
  QoQ % 4.03% 1.12% -32.68% 0.14% 1.56% 0.79% -
  Horiz. % 72.58% 69.77% 69.00% 102.50% 102.36% 100.79% 100.00%
EPS 101.16 97.65 87.24 128.15 99.12 97.36 95.28 4.07%
  QoQ % 3.59% 11.93% -31.92% 29.29% 1.81% 2.18% -
  Horiz. % 106.17% 102.49% 91.56% 134.50% 104.03% 102.18% 100.00%
DPS 56.59 56.59 49.86 75.00 72.00 72.00 70.00 -13.21%
  QoQ % 0.00% 13.50% -33.52% 4.17% 0.00% 2.86% -
  Horiz. % 80.84% 80.84% 71.23% 107.14% 102.86% 102.86% 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 312.55 300.43 297.11 293.61 292.48 288.03 285.74 6.16%
  QoQ % 4.03% 1.12% 1.19% 0.39% 1.54% 0.80% -
  Horiz. % 109.38% 105.14% 103.98% 102.75% 102.36% 100.80% 100.00%
EPS 84.30 81.38 72.70 71.04 54.81 53.85 52.69 36.75%
  QoQ % 3.59% 11.94% 2.34% 29.61% 1.78% 2.20% -
  Horiz. % 159.99% 154.45% 137.98% 134.83% 104.02% 102.20% 100.00%
DPS 47.16 47.16 41.55 41.55 39.81 39.81 38.70 14.07%
  QoQ % 0.00% 13.50% 0.00% 4.37% 0.00% 2.87% -
  Horiz. % 121.86% 121.86% 107.36% 107.36% 102.87% 102.87% 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 3.67 3.85 4.23 3.41 3.32 3.24 3.21 9.33%
  QoQ % -4.68% -8.98% 24.05% 2.71% 2.47% 0.93% -
  Horiz. % 114.33% 119.94% 131.78% 106.23% 103.43% 100.93% 100.00%
P/EPS 13.62 14.21 17.29 14.09 17.74 17.36 17.42 -15.12%
  QoQ % -4.15% -17.81% 22.71% -20.57% 2.19% -0.34% -
  Horiz. % 78.19% 81.57% 99.25% 80.88% 101.84% 99.66% 100.00%
EY 7.34 7.04 5.79 7.10 5.64 5.76 5.74 17.79%
  QoQ % 4.26% 21.59% -18.45% 25.89% -2.08% 0.35% -
  Horiz. % 127.87% 122.65% 100.87% 123.69% 98.26% 100.35% 100.00%
DY 4.11 4.08 3.31 4.15 4.10 4.26 4.22 -1.74%
  QoQ % 0.74% 23.26% -20.24% 1.22% -3.76% 0.95% -
  Horiz. % 97.39% 96.68% 78.44% 98.34% 97.16% 100.95% 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 3.85 3.93 4.17 3.49 3.30 3.38 3.21 12.87%
  QoQ % -2.04% -5.76% 19.48% 5.76% -2.37% 5.30% -
  Horiz. % 119.94% 122.43% 129.91% 108.72% 102.80% 105.30% 100.00%
P/EPS 14.27 14.52 17.06 14.44 17.64 18.06 17.42 -12.44%
  QoQ % -1.72% -14.89% 18.14% -18.14% -2.33% 3.67% -
  Horiz. % 81.92% 83.35% 97.93% 82.89% 101.26% 103.67% 100.00%
EY 7.01 6.89 5.86 6.93 5.67 5.54 5.74 14.24%
  QoQ % 1.74% 17.58% -15.44% 22.22% 2.35% -3.48% -
  Horiz. % 122.13% 120.03% 102.09% 120.73% 98.78% 96.52% 100.00%
DY 3.92 3.99 3.35 4.05 4.12 4.10 4.22 -4.79%
  QoQ % -1.75% 19.10% -17.28% -1.70% 0.49% -2.84% -
  Horiz. % 92.89% 94.55% 79.38% 95.97% 97.63% 97.16% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers