Highlights

[LPI] YoY Quarter Result on 2013-09-30 [#3]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     29.58%    YoY -     26.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 363,529 349,507 301,236 283,508 256,307 236,281 194,591 10.97%
  YoY % 4.01% 16.02% 6.25% 10.61% 8.48% 21.42% -
  Horiz. % 186.82% 179.61% 154.80% 145.69% 131.72% 121.42% 100.00%
PBT 97,404 94,875 77,425 71,894 59,062 55,948 47,445 12.72%
  YoY % 2.67% 22.54% 7.69% 21.73% 5.57% 17.92% -
  Horiz. % 205.30% 199.97% 163.19% 151.53% 124.49% 117.92% 100.00%
Tax -19,636 -19,033 -13,230 -11,537 -11,430 -10,832 -11,240 9.73%
  YoY % -3.17% -43.86% -14.67% -0.94% -5.52% 3.63% -
  Horiz. % 174.70% 169.33% 117.70% 102.64% 101.69% 96.37% 100.00%
NP 77,768 75,842 64,195 60,357 47,632 45,116 36,205 13.58%
  YoY % 2.54% 18.14% 6.36% 26.72% 5.58% 24.61% -
  Horiz. % 214.80% 209.48% 177.31% 166.71% 131.56% 124.61% 100.00%
NP to SH 77,768 75,842 64,195 60,357 47,632 45,116 36,205 13.58%
  YoY % 2.54% 18.14% 6.36% 26.72% 5.58% 24.61% -
  Horiz. % 214.80% 209.48% 177.31% 166.71% 131.56% 124.61% 100.00%
Tax Rate 20.16 % 20.06 % 17.09 % 16.05 % 19.35 % 19.36 % 23.69 % -2.65%
  YoY % 0.50% 17.38% 6.48% -17.05% -0.05% -18.28% -
  Horiz. % 85.10% 84.68% 72.14% 67.75% 81.68% 81.72% 100.00%
Total Cost 285,761 273,665 237,041 223,151 208,675 191,165 158,386 10.33%
  YoY % 4.42% 15.45% 6.22% 6.94% 9.16% 20.70% -
  Horiz. % 180.42% 172.78% 149.66% 140.89% 131.75% 120.70% 100.00%
Net Worth 1,755,575 1,616,439 1,610,360 1,457,533 1,216,466 1,074,919 1,069,648 8.60%
  YoY % 8.61% 0.38% 10.49% 19.82% 13.17% 0.49% -
  Horiz. % 164.13% 151.12% 150.55% 136.26% 113.73% 100.49% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,755,575 1,616,439 1,610,360 1,457,533 1,216,466 1,074,919 1,069,648 8.60%
  YoY % 8.61% 0.38% 10.49% 19.82% 13.17% 0.49% -
  Horiz. % 164.13% 151.12% 150.55% 136.26% 113.73% 100.49% 100.00%
NOSH 331,986 331,986 220,298 220,281 220,314 220,292 214,866 7.51%
  YoY % 0.00% 50.70% 0.01% -0.02% 0.01% 2.53% -
  Horiz. % 154.51% 154.51% 102.53% 102.52% 102.54% 102.53% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 21.39 % 21.70 % 21.31 % 21.29 % 18.58 % 19.09 % 18.61 % 2.35%
  YoY % -1.43% 1.83% 0.09% 14.59% -2.67% 2.58% -
  Horiz. % 114.94% 116.60% 114.51% 114.40% 99.84% 102.58% 100.00%
ROE 4.43 % 4.69 % 3.99 % 4.14 % 3.92 % 4.20 % 3.38 % 4.61%
  YoY % -5.54% 17.54% -3.62% 5.61% -6.67% 24.26% -
  Horiz. % 131.07% 138.76% 118.05% 122.49% 115.98% 124.26% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 109.50 105.28 136.74 128.70 116.34 107.26 90.56 3.21%
  YoY % 4.01% -23.01% 6.25% 10.62% 8.47% 18.44% -
  Horiz. % 120.91% 116.25% 150.99% 142.12% 128.47% 118.44% 100.00%
EPS 23.43 22.85 29.14 27.40 21.62 20.48 16.85 5.64%
  YoY % 2.54% -21.59% 6.35% 26.73% 5.57% 21.54% -
  Horiz. % 139.05% 135.61% 172.94% 162.61% 128.31% 121.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.2881 4.8690 7.3099 6.6167 5.5215 4.8795 4.9782 1.01%
  YoY % 8.61% -33.39% 10.48% 19.84% 13.16% -1.98% -
  Horiz. % 106.23% 97.81% 146.84% 132.91% 110.91% 98.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 91.25 87.73 75.61 71.16 64.34 59.31 48.85 10.97%
  YoY % 4.01% 16.03% 6.25% 10.60% 8.48% 21.41% -
  Horiz. % 186.80% 179.59% 154.78% 145.67% 131.71% 121.41% 100.00%
EPS 19.52 19.04 16.11 15.15 11.96 11.32 9.09 13.57%
  YoY % 2.52% 18.19% 6.34% 26.67% 5.65% 24.53% -
  Horiz. % 214.74% 209.46% 177.23% 166.67% 131.57% 124.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.4068 4.0575 4.0422 3.6586 3.0535 2.6982 2.6850 8.60%
  YoY % 8.61% 0.38% 10.48% 19.82% 13.17% 0.49% -
  Horiz. % 164.13% 151.12% 150.55% 136.26% 113.72% 100.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 16.5800 13.7800 17.5800 15.3000 13.3000 11.8600 11.7400 -
P/RPS 15.14 13.09 12.86 11.89 11.43 11.06 12.96 2.62%
  YoY % 15.66% 1.79% 8.16% 4.02% 3.35% -14.66% -
  Horiz. % 116.82% 101.00% 99.23% 91.74% 88.19% 85.34% 100.00%
P/EPS 70.78 60.32 60.33 55.84 61.52 57.91 69.67 0.26%
  YoY % 17.34% -0.02% 8.04% -9.23% 6.23% -16.88% -
  Horiz. % 101.59% 86.58% 86.59% 80.15% 88.30% 83.12% 100.00%
EY 1.41 1.66 1.66 1.79 1.63 1.73 1.44 -0.35%
  YoY % -15.06% 0.00% -7.26% 9.82% -5.78% 20.14% -
  Horiz. % 97.92% 115.28% 115.28% 124.31% 113.19% 120.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.14 2.83 2.40 2.31 2.41 2.43 2.36 4.87%
  YoY % 10.95% 17.92% 3.90% -4.15% -0.82% 2.97% -
  Horiz. % 133.05% 119.92% 101.69% 97.88% 102.12% 102.97% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 06/10/16 08/10/15 08/10/14 08/10/13 09/10/12 06/10/11 07/10/10 -
Price 16.5000 14.4400 17.4800 15.4400 13.5000 11.7800 11.7600 -
P/RPS 15.07 13.72 12.78 12.00 11.60 10.98 12.99 2.50%
  YoY % 9.84% 7.36% 6.50% 3.45% 5.65% -15.47% -
  Horiz. % 116.01% 105.62% 98.38% 92.38% 89.30% 84.53% 100.00%
P/EPS 70.44 63.21 59.99 56.35 62.44 57.52 69.79 0.15%
  YoY % 11.44% 5.37% 6.46% -9.75% 8.55% -17.58% -
  Horiz. % 100.93% 90.57% 85.96% 80.74% 89.47% 82.42% 100.00%
EY 1.42 1.58 1.67 1.77 1.60 1.74 1.43 -0.12%
  YoY % -10.13% -5.39% -5.65% 10.62% -8.05% 21.68% -
  Horiz. % 99.30% 110.49% 116.78% 123.78% 111.89% 121.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.12 2.97 2.39 2.33 2.44 2.41 2.36 4.76%
  YoY % 5.05% 24.27% 2.58% -4.51% 1.24% 2.12% -
  Horiz. % 132.20% 125.85% 101.27% 98.73% 103.39% 102.12% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers