Highlights

[LPI] YoY Quarter Result on 2013-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -13.20%    YoY -     10.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 355,552 338,623 299,168 294,649 271,929 239,323 190,635 10.94%
  YoY % 5.00% 13.19% 1.53% 8.36% 13.62% 25.54% -
  Horiz. % 186.51% 177.63% 156.93% 154.56% 142.64% 125.54% 100.00%
PBT 106,866 125,616 133,299 71,309 62,622 51,999 49,135 13.81%
  YoY % -14.93% -5.76% 86.93% 13.87% 20.43% 5.83% -
  Horiz. % 217.49% 255.65% 271.29% 145.13% 127.45% 105.83% 100.00%
Tax -25,416 -23,405 -16,240 -18,917 -15,237 -12,665 -12,198 13.00%
  YoY % -8.59% -44.12% 14.15% -24.15% -20.31% -3.83% -
  Horiz. % 208.36% 191.88% 133.14% 155.08% 124.91% 103.83% 100.00%
NP 81,450 102,211 117,059 52,392 47,385 39,334 36,937 14.07%
  YoY % -20.31% -12.68% 123.43% 10.57% 20.47% 6.49% -
  Horiz. % 220.51% 276.72% 316.92% 141.84% 128.29% 106.49% 100.00%
NP to SH 81,450 102,211 117,059 52,392 47,385 39,334 36,937 14.07%
  YoY % -20.31% -12.68% 123.43% 10.57% 20.47% 6.49% -
  Horiz. % 220.51% 276.72% 316.92% 141.84% 128.29% 106.49% 100.00%
Tax Rate 23.78 % 18.63 % 12.18 % 26.53 % 24.33 % 24.36 % 24.83 % -0.72%
  YoY % 27.64% 52.96% -54.09% 9.04% -0.12% -1.89% -
  Horiz. % 95.77% 75.03% 49.05% 106.85% 97.99% 98.11% 100.00%
Total Cost 274,102 236,412 182,109 242,257 224,544 199,989 153,698 10.11%
  YoY % 15.94% 29.82% -24.83% 7.89% 12.28% 30.12% -
  Horiz. % 178.34% 153.82% 118.48% 157.62% 146.09% 130.12% 100.00%
Net Worth 1,837,310 1,738,610 1,649,344 1,605,939 1,372,534 1,181,848 1,160,178 7.96%
  YoY % 5.68% 5.41% 2.70% 17.01% 16.13% 1.87% -
  Horiz. % 158.36% 149.86% 142.16% 138.42% 118.30% 101.87% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 182,592 165,993 121,468 114,518 110,146 110,179 99,115 10.71%
  YoY % 10.00% 36.66% 6.07% 3.97% -0.03% 11.16% -
  Horiz. % 184.22% 167.47% 122.55% 115.54% 111.13% 111.16% 100.00%
Div Payout % 224.18 % 162.40 % 103.77 % 218.58 % 232.45 % 280.11 % 268.34 % -2.95%
  YoY % 38.04% 56.50% -52.53% -5.97% -17.01% 4.39% -
  Horiz. % 83.54% 60.52% 38.67% 81.46% 86.63% 104.39% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,837,310 1,738,610 1,649,344 1,605,939 1,372,534 1,181,848 1,160,178 7.96%
  YoY % 5.68% 5.41% 2.70% 17.01% 16.13% 1.87% -
  Horiz. % 158.36% 149.86% 142.16% 138.42% 118.30% 101.87% 100.00%
NOSH 331,986 331,986 220,852 220,226 220,292 220,358 220,256 7.07%
  YoY % 0.00% 50.32% 0.28% -0.03% -0.03% 0.05% -
  Horiz. % 150.73% 150.73% 100.27% 99.99% 100.02% 100.05% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 22.91 % 30.18 % 39.13 % 17.78 % 17.43 % 16.44 % 19.38 % 2.83%
  YoY % -24.09% -22.87% 120.08% 2.01% 6.02% -15.17% -
  Horiz. % 118.21% 155.73% 201.91% 91.74% 89.94% 84.83% 100.00%
ROE 4.43 % 5.88 % 7.10 % 3.26 % 3.45 % 3.33 % 3.18 % 5.68%
  YoY % -24.66% -17.18% 117.79% -5.51% 3.60% 4.72% -
  Horiz. % 139.31% 184.91% 223.27% 102.52% 108.49% 104.72% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 107.10 102.00 135.46 133.79 123.44 108.61 86.55 3.61%
  YoY % 5.00% -24.70% 1.25% 8.38% 13.65% 25.49% -
  Horiz. % 123.74% 117.85% 156.51% 154.58% 142.62% 125.49% 100.00%
EPS 24.53 30.79 53.00 23.79 21.51 17.85 16.77 6.54%
  YoY % -20.33% -41.91% 122.78% 10.60% 20.50% 6.44% -
  Horiz. % 146.27% 183.60% 316.04% 141.86% 128.26% 106.44% 100.00%
DPS 55.00 50.00 55.00 52.00 50.00 50.00 45.00 3.40%
  YoY % 10.00% -9.09% 5.77% 4.00% 0.00% 11.11% -
  Horiz. % 122.22% 111.11% 122.22% 115.56% 111.11% 111.11% 100.00%
NAPS 5.5343 5.2370 7.4681 7.2922 6.2305 5.3633 5.2674 0.83%
  YoY % 5.68% -29.88% 2.41% 17.04% 16.17% 1.82% -
  Horiz. % 105.07% 99.42% 141.78% 138.44% 118.28% 101.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,418
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 89.24 84.99 75.09 73.95 68.25 60.07 47.85 10.94%
  YoY % 5.00% 13.18% 1.54% 8.35% 13.62% 25.54% -
  Horiz. % 186.50% 177.62% 156.93% 154.55% 142.63% 125.54% 100.00%
EPS 20.44 25.65 29.38 13.15 11.89 9.87 9.27 14.07%
  YoY % -20.31% -12.70% 123.42% 10.60% 20.47% 6.47% -
  Horiz. % 220.50% 276.70% 316.94% 141.86% 128.26% 106.47% 100.00%
DPS 45.83 41.66 30.49 28.74 27.65 27.65 24.88 10.71%
  YoY % 10.01% 36.63% 6.09% 3.94% 0.00% 11.13% -
  Horiz. % 184.20% 167.44% 122.55% 115.51% 111.13% 111.13% 100.00%
NAPS 4.6115 4.3638 4.1397 4.0308 3.4450 2.9663 2.9120 7.96%
  YoY % 5.68% 5.41% 2.70% 17.00% 16.14% 1.86% -
  Horiz. % 158.36% 149.86% 142.16% 138.42% 118.30% 101.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 16.3800 16.0800 18.0600 17.4400 14.5400 13.5200 13.1800 -
P/RPS 15.29 15.76 13.33 13.04 11.78 12.45 15.23 0.07%
  YoY % -2.98% 18.23% 2.22% 10.70% -5.38% -18.25% -
  Horiz. % 100.39% 103.48% 87.52% 85.62% 77.35% 81.75% 100.00%
P/EPS 66.76 52.23 34.07 73.31 67.60 75.74 78.59 -2.68%
  YoY % 27.82% 53.30% -53.53% 8.45% -10.75% -3.63% -
  Horiz. % 84.95% 66.46% 43.35% 93.28% 86.02% 96.37% 100.00%
EY 1.50 1.91 2.93 1.36 1.48 1.32 1.27 2.81%
  YoY % -21.47% -34.81% 115.44% -8.11% 12.12% 3.94% -
  Horiz. % 118.11% 150.39% 230.71% 107.09% 116.54% 103.94% 100.00%
DY 3.36 3.11 3.05 2.98 3.44 3.70 3.41 -0.25%
  YoY % 8.04% 1.97% 2.35% -13.37% -7.03% 8.50% -
  Horiz. % 98.53% 91.20% 89.44% 87.39% 100.88% 108.50% 100.00%
P/NAPS 2.96 3.07 2.42 2.39 2.33 2.52 2.50 2.85%
  YoY % -3.58% 26.86% 1.26% 2.58% -7.54% 0.80% -
  Horiz. % 118.40% 122.80% 96.80% 95.60% 93.20% 100.80% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 06/02/17 27/01/16 28/01/15 08/01/14 08/01/13 09/01/12 11/01/11 -
Price 17.3400 15.7000 18.5000 17.8400 14.7200 13.8400 13.9000 -
P/RPS 16.19 15.39 13.66 13.33 11.92 12.74 16.06 0.13%
  YoY % 5.20% 12.66% 2.48% 11.83% -6.44% -20.67% -
  Horiz. % 100.81% 95.83% 85.06% 83.00% 74.22% 79.33% 100.00%
P/EPS 70.68 50.99 34.90 74.99 68.43 77.54 82.89 -2.62%
  YoY % 38.62% 46.10% -53.46% 9.59% -11.75% -6.45% -
  Horiz. % 85.27% 61.52% 42.10% 90.47% 82.56% 93.55% 100.00%
EY 1.41 1.96 2.87 1.33 1.46 1.29 1.21 2.58%
  YoY % -28.06% -31.71% 115.79% -8.90% 13.18% 6.61% -
  Horiz. % 116.53% 161.98% 237.19% 109.92% 120.66% 106.61% 100.00%
DY 3.17 3.18 2.97 2.91 3.40 3.61 3.24 -0.36%
  YoY % -0.31% 7.07% 2.06% -14.41% -5.82% 11.42% -
  Horiz. % 97.84% 98.15% 91.67% 89.81% 104.94% 111.42% 100.00%
P/NAPS 3.13 3.00 2.48 2.45 2.36 2.58 2.64 2.88%
  YoY % 4.33% 20.97% 1.22% 3.81% -8.53% -2.27% -
  Horiz. % 118.56% 113.64% 93.94% 92.80% 89.39% 97.73% 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
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.240.00 
 KOTRA 3.270.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.4850.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS