[LPI] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
25-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 0.59%
YoY- 14.74%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,166,920 1,169,693 1,160,700 1,138,578 1,111,192 1,119,022 1,099,164 4.07%
PBT 282,984 341,949 278,200 262,450 250,696 256,801 247,322 9.40%
Tax -54,196 -58,933 -56,924 -58,926 -48,372 -55,361 -48,592 7.55%
NP 228,788 283,016 221,276 203,524 202,324 201,440 198,730 9.85%
-
NP to SH 228,788 283,016 221,276 203,524 202,324 201,440 198,730 9.85%
-
Tax Rate 19.15% 17.23% 20.46% 22.45% 19.30% 21.56% 19.65% -
Total Cost 938,132 886,677 939,424 935,054 908,868 917,582 900,433 2.77%
-
Net Worth 1,623,511 1,649,344 1,610,419 1,600,609 1,525,889 1,606,453 1,457,806 7.44%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 165,639 58,748 88,124 - 154,208 52,877 -
Div Payout % - 58.53% 26.55% 43.30% - 76.55% 26.61% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,623,511 1,649,344 1,610,419 1,600,609 1,525,889 1,606,453 1,457,806 7.44%
NOSH 331,986 220,852 220,306 220,311 220,300 220,297 220,322 31.46%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 19.61% 24.20% 19.06% 17.88% 18.21% 18.00% 18.08% -
ROE 14.09% 17.16% 13.74% 12.72% 13.26% 12.54% 13.63% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 351.50 529.63 526.86 516.80 504.40 507.96 498.89 -20.83%
EPS 68.92 128.33 100.44 92.38 91.84 91.44 90.20 -16.43%
DPS 0.00 75.00 26.67 40.00 0.00 70.00 24.00 -
NAPS 4.8903 7.4681 7.3099 7.2652 6.9264 7.2922 6.6167 -18.26%
Adjusted Per Share Value based on latest NOSH - 220,322
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 292.91 293.61 291.35 285.80 278.93 280.89 275.91 4.07%
EPS 57.43 71.04 55.54 51.09 50.79 50.56 49.88 9.86%
DPS 0.00 41.58 14.75 22.12 0.00 38.71 13.27 -
NAPS 4.0753 4.1401 4.0424 4.0178 3.8302 4.0324 3.6593 7.44%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 15.08 18.06 17.58 16.90 16.60 17.44 15.30 -
P/RPS 4.29 3.41 3.34 3.27 3.29 3.43 3.07 25.01%
P/EPS 21.88 14.09 17.50 18.29 18.07 19.07 16.96 18.52%
EY 4.57 7.10 5.71 5.47 5.53 5.24 5.90 -15.67%
DY 0.00 4.15 1.52 2.37 0.00 4.01 1.57 -
P/NAPS 3.08 2.42 2.40 2.33 2.40 2.39 2.31 21.16%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 08/04/15 28/01/15 08/10/14 25/07/14 08/04/14 08/01/14 08/10/13 -
Price 14.88 18.50 17.48 17.58 16.60 17.84 15.44 -
P/RPS 4.23 3.49 3.32 3.40 3.29 3.51 3.09 23.31%
P/EPS 21.59 14.44 17.40 19.03 18.07 19.51 17.12 16.74%
EY 4.63 6.93 5.75 5.25 5.53 5.13 5.84 -14.35%
DY 0.00 4.05 1.53 2.28 0.00 3.92 1.55 -
P/NAPS 3.04 2.48 2.39 2.42 2.40 2.45 2.33 19.42%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment