Highlights

[LPI] YoY TTM 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 -     6.93%    YoY -     23.64%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,361,963 1,245,131 1,165,174 1,096,302 1,006,720 854,041 740,210 10.69%
  YoY % 9.38% 6.86% 6.28% 8.90% 17.88% 15.38% -
  Horiz. % 184.00% 168.21% 157.41% 148.11% 136.00% 115.38% 100.00%
PBT 537,675 400,749 279,959 248,114 203,413 197,189 178,692 20.13%
  YoY % 34.17% 43.15% 12.83% 21.98% 3.16% 10.35% -
  Horiz. % 300.89% 224.27% 156.67% 138.85% 113.83% 110.35% 100.00%
Tax -79,691 -64,912 -61,610 -51,681 -44,539 -45,092 -42,750 10.93%
  YoY % -22.77% -5.36% -19.21% -16.04% 1.23% -5.48% -
  Horiz. % 186.41% 151.84% 144.12% 120.89% 104.18% 105.48% 100.00%
NP 457,984 335,837 218,349 196,433 158,874 152,097 135,942 22.42%
  YoY % 36.37% 53.81% 11.16% 23.64% 4.46% 11.88% -
  Horiz. % 336.90% 247.04% 160.62% 144.50% 116.87% 111.88% 100.00%
NP to SH 457,984 335,837 218,349 196,433 158,874 152,097 135,942 22.42%
  YoY % 36.37% 53.81% 11.16% 23.64% 4.46% 11.88% -
  Horiz. % 336.90% 247.04% 160.62% 144.50% 116.87% 111.88% 100.00%
Tax Rate 14.82 % 16.20 % 22.01 % 20.83 % 21.90 % 22.87 % 23.92 % -7.66%
  YoY % -8.52% -26.40% 5.66% -4.89% -4.24% -4.39% -
  Horiz. % 61.96% 67.73% 92.02% 87.08% 91.56% 95.61% 100.00%
Total Cost 903,979 909,294 946,825 899,869 847,846 701,944 604,268 6.94%
  YoY % -0.58% -3.96% 5.22% 6.14% 20.79% 16.16% -
  Horiz. % 149.60% 150.48% 156.69% 148.92% 140.31% 116.16% 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 248,989 187,865 158,582 149,806 143,229 154,196 70,559 23.36%
  YoY % 32.54% 18.47% 5.86% 4.59% -7.11% 118.53% -
  Horiz. % 352.88% 266.25% 224.75% 212.31% 202.99% 218.53% 100.00%
Div Payout % 54.37 % 55.94 % 72.63 % 76.26 % 90.15 % 101.38 % 51.90 % 0.78%
  YoY % -2.81% -22.98% -4.76% -15.41% -11.08% 95.34% -
  Horiz. % 104.76% 107.78% 139.94% 146.94% 173.70% 195.34% 100.00%
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 33.63 % 26.97 % 18.74 % 17.92 % 15.78 % 17.81 % 18.37 % 10.59%
  YoY % 24.69% 43.92% 4.58% 13.56% -11.40% -3.05% -
  Horiz. % 183.07% 146.82% 102.01% 97.55% 85.90% 96.95% 100.00%
ROE 26.09 % 20.78 % 13.56 % 13.48 % 13.06 % 14.15 % 12.71 % 12.72%
  YoY % 25.55% 53.24% 0.59% 3.22% -7.70% 11.33% -
  Horiz. % 205.27% 163.49% 106.69% 106.06% 102.75% 111.33% 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 410.25 375.06 528.91 497.68 456.95 387.68 344.50 2.95%
  YoY % 9.38% -29.09% 6.28% 8.91% 17.87% 12.53% -
  Horiz. % 119.09% 108.87% 153.53% 144.46% 132.64% 112.53% 100.00%
EPS 137.95 101.16 99.12 89.17 72.11 69.04 63.27 13.86%
  YoY % 36.37% 2.06% 11.16% 23.66% 4.45% 9.12% -
  Horiz. % 218.03% 159.89% 156.66% 140.94% 113.97% 109.12% 100.00%
DPS 75.00 56.59 72.00 68.00 65.00 70.00 32.84 14.74%
  YoY % 32.53% -21.40% 5.88% 4.62% -7.14% 113.15% -
  Horiz. % 228.38% 172.32% 219.24% 207.06% 197.93% 213.15% 100.00%
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 341.87 312.55 292.48 275.19 252.70 214.38 185.80 10.69%
  YoY % 9.38% 6.86% 6.28% 8.90% 17.87% 15.38% -
  Horiz. % 184.00% 168.22% 157.42% 148.11% 136.01% 115.38% 100.00%
EPS 114.96 84.30 54.81 49.31 39.88 38.18 34.12 22.42%
  YoY % 36.37% 53.80% 11.15% 23.65% 4.45% 11.90% -
  Horiz. % 336.93% 247.07% 160.64% 144.52% 116.88% 111.90% 100.00%
DPS 62.50 47.16 39.81 37.60 35.95 38.71 17.71 23.37%
  YoY % 32.53% 18.46% 5.88% 4.59% -7.13% 118.58% -
  Horiz. % 352.91% 266.29% 224.79% 212.31% 202.99% 218.58% 100.00%
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 4.04 3.67 3.32 3.07 2.91 3.06 3.41 2.86%
  YoY % 10.08% 10.54% 8.14% 5.50% -4.90% -10.26% -
  Horiz. % 118.48% 107.62% 97.36% 90.03% 85.34% 89.74% 100.00%
P/EPS 12.02 13.62 17.74 17.16 18.44 17.18 18.56 -6.98%
  YoY % -11.75% -23.22% 3.38% -6.94% 7.33% -7.44% -
  Horiz. % 64.76% 73.38% 95.58% 92.46% 99.35% 92.56% 100.00%
EY 8.32 7.34 5.64 5.83 5.42 5.82 5.39 7.50%
  YoY % 13.35% 30.14% -3.26% 7.56% -6.87% 7.98% -
  Horiz. % 154.36% 136.18% 104.64% 108.16% 100.56% 107.98% 100.00%
DY 4.52 4.11 4.10 4.44 4.89 5.90 2.80 8.30%
  YoY % 9.98% 0.24% -7.66% -9.20% -17.12% 110.71% -
  Horiz. % 161.43% 146.79% 146.43% 158.57% 174.64% 210.71% 100.00%
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 4.02 3.85 3.30 3.10 2.95 3.04 3.41 2.78%
  YoY % 4.42% 16.67% 6.45% 5.08% -2.96% -10.85% -
  Horiz. % 117.89% 112.90% 96.77% 90.91% 86.51% 89.15% 100.00%
P/EPS 11.96 14.27 17.64 17.31 18.72 17.06 18.59 -7.08%
  YoY % -16.19% -19.10% 1.91% -7.53% 9.73% -8.23% -
  Horiz. % 64.34% 76.76% 94.89% 93.11% 100.70% 91.77% 100.00%
EY 8.36 7.01 5.67 5.78 5.34 5.86 5.38 7.62%
  YoY % 19.26% 23.63% -1.90% 8.24% -8.87% 8.92% -
  Horiz. % 155.39% 130.30% 105.39% 107.43% 99.26% 108.92% 100.00%
DY 4.55 3.92 4.12 4.40 4.81 5.94 2.79 8.48%
  YoY % 16.07% -4.85% -6.36% -8.52% -19.02% 112.90% -
  Horiz. % 163.08% 140.50% 147.67% 157.71% 172.40% 212.90% 100.00%
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
2. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
3. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
4. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
5. BREAKING: The Las Vegas Strip Is Back and May Be Better Than Ever [SEE INSIDE FOR TRIPLE DIGIT GAINS] A blog to publish and share information
6. 上升股:国家能源 阻力RM10.94 南洋行家论股
7. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
8. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
PARTNERS & BROKERS