[LPI] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 24.95%
YoY- 40.46%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,282,244 1,284,586 1,261,284 1,192,912 1,166,920 1,169,693 1,160,700 6.85%
PBT 328,724 393,066 356,600 345,150 282,984 341,949 278,200 11.75%
Tax -67,180 -72,077 -64,896 -59,278 -54,196 -58,933 -56,924 11.66%
NP 261,544 320,989 291,704 285,872 228,788 283,016 221,276 11.77%
-
NP to SH 261,544 320,989 291,704 285,872 228,788 283,016 221,276 11.77%
-
Tax Rate 20.44% 18.34% 18.20% 17.17% 19.15% 17.23% 20.46% -
Total Cost 1,020,700 963,597 969,580 907,040 938,132 886,677 939,424 5.68%
-
Net Worth 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 1,649,344 1,610,419 1.55%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 232,390 88,529 132,794 - 165,639 58,748 -
Div Payout % - 72.40% 30.35% 46.45% - 58.53% 26.55% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 1,649,344 1,610,419 1.55%
NOSH 331,986 331,986 331,986 331,986 331,986 220,852 220,306 31.40%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 20.40% 24.99% 23.13% 23.96% 19.61% 24.20% 19.06% -
ROE 15.87% 18.46% 18.05% 17.16% 14.09% 17.16% 13.74% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 386.23 386.94 379.92 359.33 351.50 529.63 526.86 -18.68%
EPS 78.80 96.69 87.87 86.10 68.92 128.33 100.44 -14.92%
DPS 0.00 70.00 26.67 40.00 0.00 75.00 26.67 -
NAPS 4.9642 5.237 4.869 5.0173 4.8903 7.4681 7.3099 -22.72%
Adjusted Per Share Value based on latest NOSH - 331,986
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 321.86 322.45 316.60 299.44 292.91 293.61 291.35 6.85%
EPS 65.65 80.57 73.22 71.76 57.43 71.04 55.54 11.78%
DPS 0.00 58.33 22.22 33.33 0.00 41.58 14.75 -
NAPS 4.1368 4.3642 4.0575 4.1811 4.0753 4.1401 4.0424 1.54%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 15.36 16.08 13.78 13.88 15.08 18.06 17.58 -
P/RPS 3.98 4.16 3.63 3.86 4.29 3.41 3.34 12.38%
P/EPS 19.50 16.63 15.68 16.12 21.88 14.09 17.50 7.47%
EY 5.13 6.01 6.38 6.20 4.57 7.10 5.71 -6.88%
DY 0.00 4.35 1.94 2.88 0.00 4.15 1.52 -
P/NAPS 3.09 3.07 2.83 2.77 3.08 2.42 2.40 18.33%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 07/04/16 27/01/16 08/10/15 08/07/15 08/04/15 28/01/15 08/10/14 -
Price 15.58 15.70 14.44 14.18 14.88 18.50 17.48 -
P/RPS 4.03 4.06 3.80 3.95 4.23 3.49 3.32 13.77%
P/EPS 19.78 16.24 16.43 16.47 21.59 14.44 17.40 8.91%
EY 5.06 6.16 6.08 6.07 4.63 6.93 5.75 -8.16%
DY 0.00 4.46 1.85 2.82 0.00 4.05 1.53 -
P/NAPS 3.14 3.00 2.97 2.83 3.04 2.48 2.39 19.93%

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