Highlights

[LPI] YoY Quarter Result on 2014-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -3.46%    YoY -     20.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 347,640 320,561 291,730 277,798 258,467 246,061 213,328 8.47%
  YoY % 8.45% 9.88% 5.02% 7.48% 5.04% 15.34% -
  Horiz. % 162.96% 150.27% 136.75% 130.22% 121.16% 115.34% 100.00%
PBT 88,794 82,181 70,746 62,674 51,091 37,821 50,135 9.99%
  YoY % 8.05% 16.16% 12.88% 22.67% 35.09% -24.56% -
  Horiz. % 177.11% 163.92% 141.11% 125.01% 101.91% 75.44% 100.00%
Tax -18,231 -16,795 -13,549 -12,093 -8,979 -6,344 -11,509 7.96%
  YoY % -8.55% -23.96% -12.04% -34.68% -41.54% 44.88% -
  Horiz. % 158.41% 145.93% 117.73% 105.07% 78.02% 55.12% 100.00%
NP 70,563 65,386 57,197 50,581 42,112 31,477 38,626 10.55%
  YoY % 7.92% 14.32% 13.08% 20.11% 33.79% -18.51% -
  Horiz. % 182.68% 169.28% 148.08% 130.95% 109.03% 81.49% 100.00%
NP to SH 70,563 65,386 57,197 50,581 42,112 31,477 38,626 10.55%
  YoY % 7.92% 14.32% 13.08% 20.11% 33.79% -18.51% -
  Horiz. % 182.68% 169.28% 148.08% 130.95% 109.03% 81.49% 100.00%
Tax Rate 20.53 % 20.44 % 19.15 % 19.30 % 17.57 % 16.77 % 22.96 % -1.85%
  YoY % 0.44% 6.74% -0.78% 9.85% 4.77% -26.96% -
  Horiz. % 89.42% 89.02% 83.41% 84.06% 76.52% 73.04% 100.00%
Total Cost 277,077 255,175 234,533 227,217 216,355 214,584 174,702 7.98%
  YoY % 8.58% 8.80% 3.22% 5.02% 0.83% 22.83% -
  Horiz. % 158.60% 146.06% 134.25% 130.06% 123.84% 122.83% 100.00%
Net Worth 1,735,855 1,648,044 1,623,511 1,525,889 1,305,009 1,117,863 1,104,342 7.82%
  YoY % 5.33% 1.51% 6.40% 16.93% 16.74% 1.22% -
  Horiz. % 157.18% 149.23% 147.01% 138.17% 118.17% 101.22% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,735,855 1,648,044 1,623,511 1,525,889 1,305,009 1,117,863 1,104,342 7.82%
  YoY % 5.33% 1.51% 6.40% 16.93% 16.74% 1.22% -
  Horiz. % 157.18% 149.23% 147.01% 138.17% 118.17% 101.22% 100.00%
NOSH 331,986 331,986 331,986 220,300 220,366 220,272 220,216 7.07%
  YoY % 0.00% 0.00% 50.70% -0.03% 0.04% 0.03% -
  Horiz. % 150.75% 150.75% 150.75% 100.04% 100.07% 100.03% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 20.30 % 20.40 % 19.61 % 18.21 % 16.29 % 12.79 % 18.11 % 1.92%
  YoY % -0.49% 4.03% 7.69% 11.79% 27.37% -29.38% -
  Horiz. % 112.09% 112.64% 108.28% 100.55% 89.95% 70.62% 100.00%
ROE 4.07 % 3.97 % 3.52 % 3.31 % 3.23 % 2.82 % 3.50 % 2.54%
  YoY % 2.52% 12.78% 6.34% 2.48% 14.54% -19.43% -
  Horiz. % 116.29% 113.43% 100.57% 94.57% 92.29% 80.57% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 104.72 96.56 87.87 126.10 117.29 111.71 96.87 1.31%
  YoY % 8.45% 9.89% -30.32% 7.51% 5.00% 15.32% -
  Horiz. % 108.10% 99.68% 90.71% 130.17% 121.08% 115.32% 100.00%
EPS 21.25 19.70 17.23 22.96 19.11 14.29 17.54 3.25%
  YoY % 7.87% 14.34% -24.96% 20.15% 33.73% -18.53% -
  Horiz. % 121.15% 112.31% 98.23% 130.90% 108.95% 81.47% 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 5.2287 4.9642 4.8903 6.9264 5.9220 5.0749 5.0148 0.70%
  YoY % 5.33% 1.51% -29.40% 16.96% 16.69% 1.20% -
  Horiz. % 104.27% 98.99% 97.52% 138.12% 118.09% 101.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 87.26 80.47 73.23 69.73 64.88 61.76 53.55 8.47%
  YoY % 8.44% 9.89% 5.02% 7.48% 5.05% 15.33% -
  Horiz. % 162.95% 150.27% 136.75% 130.21% 121.16% 115.33% 100.00%
EPS 17.71 16.41 14.36 12.70 10.57 7.90 9.70 10.54%
  YoY % 7.92% 14.28% 13.07% 20.15% 33.80% -18.56% -
  Horiz. % 182.58% 169.18% 148.04% 130.93% 108.97% 81.44% 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 4.3573 4.1368 4.0753 3.8302 3.2758 2.8060 2.7721 7.82%
  YoY % 5.33% 1.51% 6.40% 16.92% 16.74% 1.22% -
  Horiz. % 157.18% 149.23% 147.01% 138.17% 118.17% 101.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 17.0000 15.3600 15.0800 16.6000 13.6000 13.9600 13.7200 -
P/RPS 16.23 15.91 17.16 13.16 11.60 12.50 14.16 2.30%
  YoY % 2.01% -7.28% 30.40% 13.45% -7.20% -11.72% -
  Horiz. % 114.62% 112.36% 121.19% 92.94% 81.92% 88.28% 100.00%
P/EPS 79.98 77.99 87.53 72.30 71.17 97.69 78.22 0.37%
  YoY % 2.55% -10.90% 21.07% 1.59% -27.15% 24.89% -
  Horiz. % 102.25% 99.71% 111.90% 92.43% 90.99% 124.89% 100.00%
EY 1.25 1.28 1.14 1.38 1.41 1.02 1.28 -0.39%
  YoY % -2.34% 12.28% -17.39% -2.13% 38.24% -20.31% -
  Horiz. % 97.66% 100.00% 89.06% 107.81% 110.16% 79.69% 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 3.25 3.09 3.08 2.40 2.30 2.75 2.74 2.88%
  YoY % 5.18% 0.32% 28.33% 4.35% -16.36% 0.36% -
  Horiz. % 118.61% 112.77% 112.41% 87.59% 83.94% 100.36% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 10/04/17 07/04/16 08/04/15 08/04/14 08/04/13 09/04/12 07/04/11 -
Price 17.1800 15.5800 14.8800 16.6000 13.5400 13.9800 13.7600 -
P/RPS 16.41 16.14 16.93 13.16 11.54 12.51 14.20 2.44%
  YoY % 1.67% -4.67% 28.65% 14.04% -7.75% -11.90% -
  Horiz. % 115.56% 113.66% 119.23% 92.68% 81.27% 88.10% 100.00%
P/EPS 80.83 79.10 86.37 72.30 70.85 97.83 78.45 0.50%
  YoY % 2.19% -8.42% 19.46% 2.05% -27.58% 24.70% -
  Horiz. % 103.03% 100.83% 110.10% 92.16% 90.31% 124.70% 100.00%
EY 1.24 1.26 1.16 1.38 1.41 1.02 1.27 -0.40%
  YoY % -1.59% 8.62% -15.94% -2.13% 38.24% -19.69% -
  Horiz. % 97.64% 99.21% 91.34% 108.66% 111.02% 80.31% 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 3.29 3.14 3.04 2.40 2.29 2.75 2.74 3.09%
  YoY % 4.78% 3.29% 26.67% 4.80% -16.73% 0.36% -
  Horiz. % 120.07% 114.60% 110.95% 87.59% 83.58% 100.36% 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