Highlights

[LPI] YoY TTM Result on 2014-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 28-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     29.62%    YoY -     40.50%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,470,631 1,378,892 1,284,586 1,169,693 1,119,022 1,039,326 902,729 8.47%
  YoY % 6.65% 7.34% 9.82% 4.53% 7.67% 15.13% -
  Horiz. % 162.91% 152.75% 142.30% 129.57% 123.96% 115.13% 100.00%
PBT 403,749 518,925 393,066 341,949 256,801 214,036 200,053 12.40%
  YoY % -22.20% 32.02% 14.95% 33.16% 19.98% 6.99% -
  Horiz. % 201.82% 259.39% 196.48% 170.93% 128.37% 106.99% 100.00%
Tax -89,955 -81,702 -72,077 -58,933 -55,361 -47,111 -45,559 11.99%
  YoY % -10.10% -13.35% -22.30% -6.45% -17.51% -3.41% -
  Horiz. % 197.45% 179.33% 158.21% 129.36% 121.51% 103.41% 100.00%
NP 313,794 437,223 320,989 283,016 201,440 166,925 154,494 12.52%
  YoY % -28.23% 36.21% 13.42% 40.50% 20.68% 8.05% -
  Horiz. % 203.11% 283.00% 207.77% 183.19% 130.39% 108.05% 100.00%
NP to SH 313,794 437,223 320,989 283,016 201,440 166,925 154,494 12.52%
  YoY % -28.23% 36.21% 13.42% 40.50% 20.68% 8.05% -
  Horiz. % 203.11% 283.00% 207.77% 183.19% 130.39% 108.05% 100.00%
Tax Rate 22.28 % 15.74 % 18.34 % 17.23 % 21.56 % 22.01 % 22.77 % -0.36%
  YoY % 41.55% -14.18% 6.44% -20.08% -2.04% -3.34% -
  Horiz. % 97.85% 69.13% 80.54% 75.67% 94.69% 96.66% 100.00%
Total Cost 1,156,837 941,669 963,597 886,677 917,582 872,401 748,235 7.53%
  YoY % 22.85% -2.28% 8.68% -3.37% 5.18% 16.59% -
  Horiz. % 154.61% 125.85% 128.78% 118.50% 122.63% 116.59% 100.00%
Net Worth 1,920,904 1,837,310 1,738,610 1,649,344 1,605,939 1,372,534 1,181,848 8.42%
  YoY % 4.55% 5.68% 5.41% 2.70% 17.01% 16.13% -
  Horiz. % 162.53% 155.46% 147.11% 139.56% 135.88% 116.13% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 239,029 265,588 232,390 165,533 154,178 143,196 165,259 6.34%
  YoY % -10.00% 14.29% 40.39% 7.36% 7.67% -13.35% -
  Horiz. % 144.64% 160.71% 140.62% 100.17% 93.29% 86.65% 100.00%
Div Payout % 76.17 % 60.74 % 72.40 % 58.49 % 76.54 % 85.78 % 106.97 % -5.50%
  YoY % 25.40% -16.10% 23.78% -23.58% -10.77% -19.81% -
  Horiz. % 71.21% 56.78% 67.68% 54.68% 71.55% 80.19% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,920,904 1,837,310 1,738,610 1,649,344 1,605,939 1,372,534 1,181,848 8.42%
  YoY % 4.55% 5.68% 5.41% 2.70% 17.01% 16.13% -
  Horiz. % 162.53% 155.46% 147.11% 139.56% 135.88% 116.13% 100.00%
NOSH 331,986 331,986 331,986 220,852 220,226 220,292 220,358 7.06%
  YoY % 0.00% 0.00% 50.32% 0.28% -0.03% -0.03% -
  Horiz. % 150.66% 150.66% 150.66% 100.22% 99.94% 99.97% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 21.34 % 31.71 % 24.99 % 24.20 % 18.00 % 16.06 % 17.11 % 3.75%
  YoY % -32.70% 26.89% 3.26% 34.44% 12.08% -6.14% -
  Horiz. % 124.72% 185.33% 146.05% 141.44% 105.20% 93.86% 100.00%
ROE 16.34 % 23.80 % 18.46 % 17.16 % 12.54 % 12.16 % 13.07 % 3.79%
  YoY % -31.34% 28.93% 7.58% 36.84% 3.13% -6.96% -
  Horiz. % 125.02% 182.10% 141.24% 131.29% 95.94% 93.04% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 442.98 415.35 386.94 529.63 508.12 471.79 409.66 1.31%
  YoY % 6.65% 7.34% -26.94% 4.23% 7.70% 15.17% -
  Horiz. % 108.13% 101.39% 94.45% 129.29% 124.03% 115.17% 100.00%
EPS 94.52 131.70 96.69 128.15 91.47 75.77 70.11 5.10%
  YoY % -28.23% 36.21% -24.55% 40.10% 20.72% 8.07% -
  Horiz. % 134.82% 187.85% 137.91% 182.78% 130.47% 108.07% 100.00%
DPS 72.00 80.00 70.00 75.00 70.00 65.00 75.00 -0.68%
  YoY % -10.00% 14.29% -6.67% 7.14% 7.69% -13.33% -
  Horiz. % 96.00% 106.67% 93.33% 100.00% 93.33% 86.67% 100.00%
NAPS 5.7861 5.5343 5.2370 7.4681 7.2922 6.2305 5.3633 1.27%
  YoY % 4.55% 5.68% -29.88% 2.41% 17.04% 16.17% -
  Horiz. % 107.88% 103.19% 97.65% 139.24% 135.96% 116.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 369.15 346.12 322.45 293.61 280.89 260.89 226.60 8.47%
  YoY % 6.65% 7.34% 9.82% 4.53% 7.67% 15.13% -
  Horiz. % 162.91% 152.74% 142.30% 129.57% 123.96% 115.13% 100.00%
EPS 78.77 109.75 80.57 71.04 50.56 41.90 38.78 12.52%
  YoY % -28.23% 36.22% 13.41% 40.51% 20.67% 8.05% -
  Horiz. % 203.12% 283.01% 207.76% 183.19% 130.38% 108.05% 100.00%
DPS 60.00 66.67 58.33 41.55 38.70 35.94 41.48 6.34%
  YoY % -10.00% 14.30% 40.39% 7.36% 7.68% -13.36% -
  Horiz. % 144.65% 160.73% 140.62% 100.17% 93.30% 86.64% 100.00%
NAPS 4.8218 4.6119 4.3642 4.1401 4.0311 3.4453 2.9666 8.42%
  YoY % 4.55% 5.68% 5.41% 2.70% 17.00% 16.14% -
  Horiz. % 162.54% 155.46% 147.11% 139.56% 135.88% 116.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 18.1600 16.3800 16.0800 18.0600 17.4400 14.5400 13.5200 -
P/RPS 4.10 3.94 4.16 3.41 3.43 3.08 3.30 3.68%
  YoY % 4.06% -5.29% 21.99% -0.58% 11.36% -6.67% -
  Horiz. % 124.24% 119.39% 126.06% 103.33% 103.94% 93.33% 100.00%
P/EPS 19.21 12.44 16.63 14.09 19.07 19.19 19.28 -0.06%
  YoY % 54.42% -25.20% 18.03% -26.11% -0.63% -0.47% -
  Horiz. % 99.64% 64.52% 86.26% 73.08% 98.91% 99.53% 100.00%
EY 5.20 8.04 6.01 7.10 5.24 5.21 5.19 0.03%
  YoY % -35.32% 33.78% -15.35% 35.50% 0.58% 0.39% -
  Horiz. % 100.19% 154.91% 115.80% 136.80% 100.96% 100.39% 100.00%
DY 3.96 4.88 4.35 4.15 4.01 4.47 5.55 -5.47%
  YoY % -18.85% 12.18% 4.82% 3.49% -10.29% -19.46% -
  Horiz. % 71.35% 87.93% 78.38% 74.77% 72.25% 80.54% 100.00%
P/NAPS 3.14 2.96 3.07 2.42 2.39 2.33 2.52 3.73%
  YoY % 6.08% -3.58% 26.86% 1.26% 2.58% -7.54% -
  Horiz. % 124.60% 117.46% 121.83% 96.03% 94.84% 92.46% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 10/01/18 06/02/17 27/01/16 28/01/15 08/01/14 08/01/13 09/01/12 -
Price 19.4200 17.3400 15.7000 18.5000 17.8400 14.7200 13.8400 -
P/RPS 4.38 4.17 4.06 3.49 3.51 3.12 3.38 4.41%
  YoY % 5.04% 2.71% 16.33% -0.57% 12.50% -7.69% -
  Horiz. % 129.59% 123.37% 120.12% 103.25% 103.85% 92.31% 100.00%
P/EPS 20.55 13.17 16.24 14.44 19.50 19.43 19.74 0.67%
  YoY % 56.04% -18.90% 12.47% -25.95% 0.36% -1.57% -
  Horiz. % 104.10% 66.72% 82.27% 73.15% 98.78% 98.43% 100.00%
EY 4.87 7.60 6.16 6.93 5.13 5.15 5.07 -0.67%
  YoY % -35.92% 23.38% -11.11% 35.09% -0.39% 1.58% -
  Horiz. % 96.06% 149.90% 121.50% 136.69% 101.18% 101.58% 100.00%
DY 3.71 4.61 4.46 4.05 3.92 4.42 5.42 -6.12%
  YoY % -19.52% 3.36% 10.12% 3.32% -11.31% -18.45% -
  Horiz. % 68.45% 85.06% 82.29% 74.72% 72.32% 81.55% 100.00%
P/NAPS 3.36 3.13 3.00 2.48 2.45 2.36 2.58 4.50%
  YoY % 7.35% 4.33% 20.97% 1.22% 3.81% -8.53% -
  Horiz. % 130.23% 121.32% 116.28% 96.12% 94.96% 91.47% 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.
 


TOP ARTICLES

1. TOPGLOV vs GENETEC: Dawn of Malaysian Equities Ultimate Stock Tips
2. 投资马股看何方 冷眼亲声解答 【冷眼专栏】漫漫投资路
3. TOPGLOV is a Rose; GENETEC is a Squirrel?! Ultimate Stock Tips
4. China has overtaken USA - Koon Yew Yin Koon Yew Yin's Blog
5. France recalls Ambassadors from US and Australia - Koon Yew Yin Koon Yew Yin's Blog
6. 高股息的冷门种植股 - 联合种植 高股息的冷门种植股
7. Symlife - Race for Control, Who will Win? Symphony Life - Race for Control
8. Top Glove Corporation Berhad - Missing Expectations PublicInvest Research
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
 
 

211  774  520  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.09-0.025 
 KANGER 0.050.00 
 EMICO 0.545-0.12 
 DNEX 0.76-0.04 
 YONGTAI 0.16-0.04 
 KNM 0.25-0.015 
 TFP 0.215-0.01 
 SERBADK 0.315-0.02 
 JADI 0.13+0.005 
 TIGER-OR 0.0050.00 
PARTNERS & BROKERS