Highlights

[LPI] YoY TTM 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 -     2.55%    YoY -     20.68%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,378,892 1,284,586 1,169,693 1,119,022 1,039,326 902,729 751,962 10.62%
  YoY % 7.34% 9.82% 4.53% 7.67% 15.13% 20.05% -
  Horiz. % 183.37% 170.83% 155.55% 148.81% 138.22% 120.05% 100.00%
PBT 518,925 393,066 341,949 256,801 214,036 200,053 181,307 19.14%
  YoY % 32.02% 14.95% 33.16% 19.98% 6.99% 10.34% -
  Horiz. % 286.21% 216.80% 188.60% 141.64% 118.05% 110.34% 100.00%
Tax -81,702 -72,077 -58,933 -55,361 -47,111 -45,559 -43,399 11.11%
  YoY % -13.35% -22.30% -6.45% -17.51% -3.41% -4.98% -
  Horiz. % 188.26% 166.08% 135.79% 127.56% 108.55% 104.98% 100.00%
NP 437,223 320,989 283,016 201,440 166,925 154,494 137,908 21.18%
  YoY % 36.21% 13.42% 40.50% 20.68% 8.05% 12.03% -
  Horiz. % 317.04% 232.76% 205.22% 146.07% 121.04% 112.03% 100.00%
NP to SH 437,223 320,989 283,016 201,440 166,925 154,494 137,908 21.18%
  YoY % 36.21% 13.42% 40.50% 20.68% 8.05% 12.03% -
  Horiz. % 317.04% 232.76% 205.22% 146.07% 121.04% 112.03% 100.00%
Tax Rate 15.74 % 18.34 % 17.23 % 21.56 % 22.01 % 22.77 % 23.94 % -6.74%
  YoY % -14.18% 6.44% -20.08% -2.04% -3.34% -4.89% -
  Horiz. % 65.75% 76.61% 71.97% 90.06% 91.94% 95.11% 100.00%
Total Cost 941,669 963,597 886,677 917,582 872,401 748,235 614,054 7.38%
  YoY % -2.28% 8.68% -3.37% 5.18% 16.59% 21.85% -
  Horiz. % 153.35% 156.92% 144.40% 149.43% 142.07% 121.85% 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 265,588 232,390 165,533 154,178 143,196 165,259 112,881 15.31%
  YoY % 14.29% 40.39% 7.36% 7.67% -13.35% 46.40% -
  Horiz. % 235.28% 205.87% 146.64% 136.58% 126.86% 146.40% 100.00%
Div Payout % 60.74 % 72.40 % 58.49 % 76.54 % 85.78 % 106.97 % 81.85 % -4.85%
  YoY % -16.10% 23.78% -23.58% -10.77% -19.81% 30.69% -
  Horiz. % 74.21% 88.45% 71.46% 93.51% 104.80% 130.69% 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 31.71 % 24.99 % 24.20 % 18.00 % 16.06 % 17.11 % 18.34 % 9.55%
  YoY % 26.89% 3.26% 34.44% 12.08% -6.14% -6.71% -
  Horiz. % 172.90% 136.26% 131.95% 98.15% 87.57% 93.29% 100.00%
ROE 23.80 % 18.46 % 17.16 % 12.54 % 12.16 % 13.07 % 11.89 % 12.25%
  YoY % 28.93% 7.58% 36.84% 3.13% -6.96% 9.92% -
  Horiz. % 200.17% 155.26% 144.32% 105.47% 102.27% 109.92% 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 415.35 386.94 529.63 508.12 471.79 409.66 341.40 3.32%
  YoY % 7.34% -26.94% 4.23% 7.70% 15.17% 19.99% -
  Horiz. % 121.66% 113.34% 155.13% 148.83% 138.19% 119.99% 100.00%
EPS 131.70 96.69 128.15 91.47 75.77 70.11 62.61 13.18%
  YoY % 36.21% -24.55% 40.10% 20.72% 8.07% 11.98% -
  Horiz. % 210.35% 154.43% 204.68% 146.09% 121.02% 111.98% 100.00%
DPS 80.00 70.00 75.00 70.00 65.00 75.00 51.25 7.70%
  YoY % 14.29% -6.67% 7.14% 7.69% -13.33% 46.34% -
  Horiz. % 156.10% 136.59% 146.34% 136.59% 126.83% 146.34% 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 - 398,383
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 346.12 322.45 293.61 280.89 260.89 226.60 188.75 10.62%
  YoY % 7.34% 9.82% 4.53% 7.67% 15.13% 20.05% -
  Horiz. % 183.37% 170.83% 155.55% 148.82% 138.22% 120.05% 100.00%
EPS 109.75 80.57 71.04 50.56 41.90 38.78 34.62 21.18%
  YoY % 36.22% 13.41% 40.51% 20.67% 8.05% 12.02% -
  Horiz. % 317.01% 232.73% 205.20% 146.04% 121.03% 112.02% 100.00%
DPS 66.67 58.33 41.55 38.70 35.94 41.48 28.33 15.32%
  YoY % 14.30% 40.39% 7.36% 7.68% -13.36% 46.42% -
  Horiz. % 235.33% 205.89% 146.66% 136.60% 126.86% 146.42% 100.00%
NAPS 4.6119 4.3642 4.1401 4.0311 3.4453 2.9666 2.9122 7.96%
  YoY % 5.68% 5.41% 2.70% 17.00% 16.14% 1.87% -
  Horiz. % 158.36% 149.86% 142.16% 138.42% 118.31% 101.87% 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 3.94 4.16 3.41 3.43 3.08 3.30 3.86 0.34%
  YoY % -5.29% 21.99% -0.58% 11.36% -6.67% -14.51% -
  Horiz. % 102.07% 107.77% 88.34% 88.86% 79.79% 85.49% 100.00%
P/EPS 12.44 16.63 14.09 19.07 19.19 19.28 21.05 -8.39%
  YoY % -25.20% 18.03% -26.11% -0.63% -0.47% -8.41% -
  Horiz. % 59.10% 79.00% 66.94% 90.59% 91.16% 91.59% 100.00%
EY 8.04 6.01 7.10 5.24 5.21 5.19 4.75 9.16%
  YoY % 33.78% -15.35% 35.50% 0.58% 0.39% 9.26% -
  Horiz. % 169.26% 126.53% 149.47% 110.32% 109.68% 109.26% 100.00%
DY 4.88 4.35 4.15 4.01 4.47 5.55 3.89 3.85%
  YoY % 12.18% 4.82% 3.49% -10.29% -19.46% 42.67% -
  Horiz. % 125.45% 111.83% 106.68% 103.08% 114.91% 142.67% 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 4.17 4.06 3.49 3.51 3.12 3.38 4.07 0.40%
  YoY % 2.71% 16.33% -0.57% 12.50% -7.69% -16.95% -
  Horiz. % 102.46% 99.75% 85.75% 86.24% 76.66% 83.05% 100.00%
P/EPS 13.17 16.24 14.44 19.50 19.43 19.74 22.20 -8.33%
  YoY % -18.90% 12.47% -25.95% 0.36% -1.57% -11.08% -
  Horiz. % 59.32% 73.15% 65.05% 87.84% 87.52% 88.92% 100.00%
EY 7.60 6.16 6.93 5.13 5.15 5.07 4.50 9.12%
  YoY % 23.38% -11.11% 35.09% -0.39% 1.58% 12.67% -
  Horiz. % 168.89% 136.89% 154.00% 114.00% 114.44% 112.67% 100.00%
DY 4.61 4.46 4.05 3.92 4.42 5.42 3.69 3.78%
  YoY % 3.36% 10.12% 3.32% -11.31% -18.45% 46.88% -
  Horiz. % 124.93% 120.87% 109.76% 106.23% 119.78% 146.88% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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