[LPI] QoQ Annualized Quarter Result on 31-Dec-2014 [#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- 27.9%
YoY- 40.5%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,261,284 1,192,912 1,166,920 1,169,693 1,160,700 1,138,578 1,111,192 8.80%
PBT 356,600 345,150 282,984 341,949 278,200 262,450 250,696 26.45%
Tax -64,896 -59,278 -54,196 -58,933 -56,924 -58,926 -48,372 21.61%
NP 291,704 285,872 228,788 283,016 221,276 203,524 202,324 27.59%
-
NP to SH 291,704 285,872 228,788 283,016 221,276 203,524 202,324 27.59%
-
Tax Rate 18.20% 17.17% 19.15% 17.23% 20.46% 22.45% 19.30% -
Total Cost 969,580 907,040 938,132 886,677 939,424 935,054 908,868 4.40%
-
Net Worth 1,616,439 1,665,673 1,623,511 1,649,344 1,610,419 1,600,609 1,525,889 3.91%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 88,529 132,794 - 165,639 58,748 88,124 - -
Div Payout % 30.35% 46.45% - 58.53% 26.55% 43.30% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,616,439 1,665,673 1,623,511 1,649,344 1,610,419 1,600,609 1,525,889 3.91%
NOSH 331,986 331,986 331,986 220,852 220,306 220,311 220,300 31.41%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 23.13% 23.96% 19.61% 24.20% 19.06% 17.88% 18.21% -
ROE 18.05% 17.16% 14.09% 17.16% 13.74% 12.72% 13.26% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 379.92 359.33 351.50 529.63 526.86 516.80 504.40 -17.20%
EPS 87.87 86.10 68.92 128.33 100.44 92.38 91.84 -2.90%
DPS 26.67 40.00 0.00 75.00 26.67 40.00 0.00 -
NAPS 4.869 5.0173 4.8903 7.4681 7.3099 7.2652 6.9264 -20.92%
Adjusted Per Share Value based on latest NOSH - 220,852
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 316.60 299.44 292.91 293.61 291.35 285.80 278.93 8.80%
EPS 73.22 71.76 57.43 71.04 55.54 51.09 50.79 27.58%
DPS 22.22 33.33 0.00 41.58 14.75 22.12 0.00 -
NAPS 4.0575 4.1811 4.0753 4.1401 4.0424 4.0178 3.8302 3.91%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 13.78 13.88 15.08 18.06 17.58 16.90 16.60 -
P/RPS 3.63 3.86 4.29 3.41 3.34 3.27 3.29 6.76%
P/EPS 15.68 16.12 21.88 14.09 17.50 18.29 18.07 -9.01%
EY 6.38 6.20 4.57 7.10 5.71 5.47 5.53 9.99%
DY 1.94 2.88 0.00 4.15 1.52 2.37 0.00 -
P/NAPS 2.83 2.77 3.08 2.42 2.40 2.33 2.40 11.60%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 08/10/15 08/07/15 08/04/15 28/01/15 08/10/14 25/07/14 08/04/14 -
Price 14.44 14.18 14.88 18.50 17.48 17.58 16.60 -
P/RPS 3.80 3.95 4.23 3.49 3.32 3.40 3.29 10.07%
P/EPS 16.43 16.47 21.59 14.44 17.40 19.03 18.07 -6.14%
EY 6.08 6.07 4.63 6.93 5.75 5.25 5.53 6.51%
DY 1.85 2.82 0.00 4.05 1.53 2.28 0.00 -
P/NAPS 2.97 2.83 3.04 2.48 2.39 2.42 2.40 15.24%

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