[LPI] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
27-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 10.04%
YoY- 13.42%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,364,453 1,319,622 1,282,244 1,284,586 1,261,284 1,192,912 1,166,920 10.95%
PBT 549,412 629,310 328,724 393,066 356,600 345,150 282,984 55.44%
Tax -75,048 -73,300 -67,180 -72,077 -64,896 -59,278 -54,196 24.16%
NP 474,364 556,010 261,544 320,989 291,704 285,872 228,788 62.38%
-
NP to SH 474,364 556,010 261,544 320,989 291,704 285,872 228,788 62.38%
-
Tax Rate 13.66% 11.65% 20.44% 18.34% 18.20% 17.17% 19.15% -
Total Cost 890,089 763,612 1,020,700 963,597 969,580 907,040 938,132 -3.43%
-
Net Worth 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 5.33%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 110,661 165,993 - 232,390 88,529 132,794 - -
Div Payout % 23.33% 29.85% - 72.40% 30.35% 46.45% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 5.33%
NOSH 331,986 331,986 331,986 331,986 331,986 331,986 331,986 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 34.77% 42.13% 20.40% 24.99% 23.13% 23.96% 19.61% -
ROE 27.02% 31.91% 15.87% 18.46% 18.05% 17.16% 14.09% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 411.00 397.49 386.23 386.94 379.92 359.33 351.50 10.95%
EPS 142.89 167.48 78.80 96.69 87.87 86.10 68.92 62.37%
DPS 33.33 50.00 0.00 70.00 26.67 40.00 0.00 -
NAPS 5.2881 5.2484 4.9642 5.237 4.869 5.0173 4.8903 5.33%
Adjusted Per Share Value based on latest NOSH - 331,986
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 342.56 331.30 321.92 322.51 316.66 299.49 292.97 10.95%
EPS 119.09 139.59 65.66 80.59 73.23 71.77 57.44 62.37%
DPS 27.78 41.67 0.00 58.34 22.23 33.34 0.00 -
NAPS 4.4075 4.3744 4.1376 4.3649 4.0582 4.1818 4.076 5.33%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 16.58 15.86 15.36 16.08 13.78 13.88 15.08 -
P/RPS 4.03 3.99 3.98 4.16 3.63 3.86 4.29 -4.07%
P/EPS 11.60 9.47 19.50 16.63 15.68 16.12 21.88 -34.41%
EY 8.62 10.56 5.13 6.01 6.38 6.20 4.57 52.48%
DY 2.01 3.15 0.00 4.35 1.94 2.88 0.00 -
P/NAPS 3.14 3.02 3.09 3.07 2.83 2.77 3.08 1.29%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 06/10/16 11/07/16 07/04/16 27/01/16 08/10/15 08/07/15 08/04/15 -
Price 16.50 16.14 15.58 15.70 14.44 14.18 14.88 -
P/RPS 4.01 4.06 4.03 4.06 3.80 3.95 4.23 -3.48%
P/EPS 11.55 9.64 19.78 16.24 16.43 16.47 21.59 -34.02%
EY 8.66 10.38 5.06 6.16 6.08 6.07 4.63 51.63%
DY 2.02 3.10 0.00 4.46 1.85 2.82 0.00 -
P/NAPS 3.12 3.08 3.14 3.00 2.97 2.83 3.04 1.74%

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