Highlights

[LPI] YoY Quarter Result on 2014-09-30 [#3]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     25.43%    YoY -     6.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 406,788 363,529 349,507 301,236 283,508 256,307 236,281 9.47%
  YoY % 11.90% 4.01% 16.02% 6.25% 10.61% 8.48% -
  Horiz. % 172.16% 153.85% 147.92% 127.49% 119.99% 108.48% 100.00%
PBT 115,034 97,404 94,875 77,425 71,894 59,062 55,948 12.75%
  YoY % 18.10% 2.67% 22.54% 7.69% 21.73% 5.57% -
  Horiz. % 205.61% 174.10% 169.58% 138.39% 128.50% 105.57% 100.00%
Tax -22,864 -19,636 -19,033 -13,230 -11,537 -11,430 -10,832 13.25%
  YoY % -16.44% -3.17% -43.86% -14.67% -0.94% -5.52% -
  Horiz. % 211.08% 181.28% 175.71% 122.14% 106.51% 105.52% 100.00%
NP 92,170 77,768 75,842 64,195 60,357 47,632 45,116 12.63%
  YoY % 18.52% 2.54% 18.14% 6.36% 26.72% 5.58% -
  Horiz. % 204.30% 172.37% 168.10% 142.29% 133.78% 105.58% 100.00%
NP to SH 92,170 77,768 75,842 64,195 60,357 47,632 45,116 12.63%
  YoY % 18.52% 2.54% 18.14% 6.36% 26.72% 5.58% -
  Horiz. % 204.30% 172.37% 168.10% 142.29% 133.78% 105.58% 100.00%
Tax Rate 19.88 % 20.16 % 20.06 % 17.09 % 16.05 % 19.35 % 19.36 % 0.44%
  YoY % -1.39% 0.50% 17.38% 6.48% -17.05% -0.05% -
  Horiz. % 102.69% 104.13% 103.62% 88.27% 82.90% 99.95% 100.00%
Total Cost 314,618 285,761 273,665 237,041 223,151 208,675 191,165 8.65%
  YoY % 10.10% 4.42% 15.45% 6.22% 6.94% 9.16% -
  Horiz. % 164.58% 149.48% 143.16% 124.00% 116.73% 109.16% 100.00%
Net Worth 1,825,823 1,755,575 1,616,439 1,610,360 1,457,533 1,216,466 1,074,919 9.22%
  YoY % 4.00% 8.61% 0.38% 10.49% 19.82% 13.17% -
  Horiz. % 169.86% 163.32% 150.38% 149.81% 135.59% 113.17% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,825,823 1,755,575 1,616,439 1,610,360 1,457,533 1,216,466 1,074,919 9.22%
  YoY % 4.00% 8.61% 0.38% 10.49% 19.82% 13.17% -
  Horiz. % 169.86% 163.32% 150.38% 149.81% 135.59% 113.17% 100.00%
NOSH 331,986 331,986 331,986 220,298 220,281 220,314 220,292 7.07%
  YoY % 0.00% 0.00% 50.70% 0.01% -0.02% 0.01% -
  Horiz. % 150.70% 150.70% 150.70% 100.00% 99.99% 100.01% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 22.66 % 21.39 % 21.70 % 21.31 % 21.29 % 18.58 % 19.09 % 2.90%
  YoY % 5.94% -1.43% 1.83% 0.09% 14.59% -2.67% -
  Horiz. % 118.70% 112.05% 113.67% 111.63% 111.52% 97.33% 100.00%
ROE 5.05 % 4.43 % 4.69 % 3.99 % 4.14 % 3.92 % 4.20 % 3.12%
  YoY % 14.00% -5.54% 17.54% -3.62% 5.61% -6.67% -
  Horiz. % 120.24% 105.48% 111.67% 95.00% 98.57% 93.33% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 122.53 109.50 105.28 136.74 128.70 116.34 107.26 2.24%
  YoY % 11.90% 4.01% -23.01% 6.25% 10.62% 8.47% -
  Horiz. % 114.24% 102.09% 98.15% 127.48% 119.99% 108.47% 100.00%
EPS 27.76 23.43 22.85 29.14 27.40 21.62 20.48 5.19%
  YoY % 18.48% 2.54% -21.59% 6.35% 26.73% 5.57% -
  Horiz. % 135.55% 114.40% 111.57% 142.29% 133.79% 105.57% 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 5.4997 5.2881 4.8690 7.3099 6.6167 5.5215 4.8795 2.01%
  YoY % 4.00% 8.61% -33.39% 10.48% 19.84% 13.16% -
  Horiz. % 112.71% 108.37% 99.78% 149.81% 135.60% 113.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 102.11 91.25 87.73 75.61 71.16 64.34 59.31 9.47%
  YoY % 11.90% 4.01% 16.03% 6.25% 10.60% 8.48% -
  Horiz. % 172.16% 153.85% 147.92% 127.48% 119.98% 108.48% 100.00%
EPS 23.14 19.52 19.04 16.11 15.15 11.96 11.32 12.64%
  YoY % 18.55% 2.52% 18.19% 6.34% 26.67% 5.65% -
  Horiz. % 204.42% 172.44% 168.20% 142.31% 133.83% 105.65% 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 4.5831 4.4068 4.0575 4.0422 3.6586 3.0535 2.6982 9.22%
  YoY % 4.00% 8.61% 0.38% 10.48% 19.82% 13.17% -
  Horiz. % 169.86% 163.32% 150.38% 149.81% 135.59% 113.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 17.5400 16.5800 13.7800 17.5800 15.3000 13.3000 11.8600 -
P/RPS 14.31 15.14 13.09 12.86 11.89 11.43 11.06 4.38%
  YoY % -5.48% 15.66% 1.79% 8.16% 4.02% 3.35% -
  Horiz. % 129.39% 136.89% 118.35% 116.27% 107.50% 103.35% 100.00%
P/EPS 63.18 70.78 60.32 60.33 55.84 61.52 57.91 1.46%
  YoY % -10.74% 17.34% -0.02% 8.04% -9.23% 6.23% -
  Horiz. % 109.10% 122.22% 104.16% 104.18% 96.43% 106.23% 100.00%
EY 1.58 1.41 1.66 1.66 1.79 1.63 1.73 -1.50%
  YoY % 12.06% -15.06% 0.00% -7.26% 9.82% -5.78% -
  Horiz. % 91.33% 81.50% 95.95% 95.95% 103.47% 94.22% 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 3.19 3.14 2.83 2.40 2.31 2.41 2.43 4.64%
  YoY % 1.59% 10.95% 17.92% 3.90% -4.15% -0.82% -
  Horiz. % 131.28% 129.22% 116.46% 98.77% 95.06% 99.18% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 09/10/17 06/10/16 08/10/15 08/10/14 08/10/13 09/10/12 06/10/11 -
Price 18.0600 16.5000 14.4400 17.4800 15.4400 13.5000 11.7800 -
P/RPS 14.74 15.07 13.72 12.78 12.00 11.60 10.98 5.03%
  YoY % -2.19% 9.84% 7.36% 6.50% 3.45% 5.65% -
  Horiz. % 134.24% 137.25% 124.95% 116.39% 109.29% 105.65% 100.00%
P/EPS 65.05 70.44 63.21 59.99 56.35 62.44 57.52 2.07%
  YoY % -7.65% 11.44% 5.37% 6.46% -9.75% 8.55% -
  Horiz. % 113.09% 122.46% 109.89% 104.29% 97.97% 108.55% 100.00%
EY 1.54 1.42 1.58 1.67 1.77 1.60 1.74 -2.01%
  YoY % 8.45% -10.13% -5.39% -5.65% 10.62% -8.05% -
  Horiz. % 88.51% 81.61% 90.80% 95.98% 101.72% 91.95% 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 3.28 3.12 2.97 2.39 2.33 2.44 2.41 5.27%
  YoY % 5.13% 5.05% 24.27% 2.58% -4.51% 1.24% -
  Horiz. % 136.10% 129.46% 123.24% 99.17% 96.68% 101.24% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers