[LPI] QoQ Cumulative 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- 101.19%
YoY- 14.74%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 291,730 1,169,693 870,525 569,289 277,798 1,119,022 824,373 -50.00%
PBT 70,746 341,949 208,650 131,225 62,674 256,801 185,492 -47.43%
Tax -13,549 -58,933 -42,693 -29,463 -12,093 -55,361 -36,444 -48.32%
NP 57,197 283,016 165,957 101,762 50,581 201,440 149,048 -47.22%
-
NP to SH 57,197 283,016 165,957 101,762 50,581 201,440 149,048 -47.22%
-
Tax Rate 19.15% 17.23% 20.46% 22.45% 19.30% 21.56% 19.65% -
Total Cost 234,533 886,677 704,568 467,527 227,217 917,582 675,325 -50.62%
-
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 44,061 44,062 - 154,208 39,658 -
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 3.52% 17.16% 10.31% 6.36% 3.31% 12.54% 10.22% -
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 87.87 529.63 395.14 258.40 126.10 507.96 374.17 -61.96%
EPS 17.23 128.33 75.33 46.19 22.96 91.44 67.65 -59.85%
DPS 0.00 75.00 20.00 20.00 0.00 70.00 18.00 -
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 73.23 293.61 218.51 142.90 69.73 280.89 206.93 -50.00%
EPS 14.36 71.04 41.66 25.54 12.70 50.56 37.41 -47.21%
DPS 0.00 41.58 11.06 11.06 0.00 38.71 9.95 -
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 17.16 3.41 4.45 6.54 13.16 3.43 4.09 160.36%
P/EPS 87.53 14.09 23.34 36.59 72.30 19.07 22.62 146.68%
EY 1.14 7.10 4.28 2.73 1.38 5.24 4.42 -59.51%
DY 0.00 4.15 1.14 1.18 0.00 4.01 1.18 -
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 16.93 3.49 4.42 6.80 13.16 3.51 4.13 156.35%
P/EPS 86.37 14.44 23.20 38.06 72.30 19.51 22.82 143.06%
EY 1.16 6.93 4.31 2.63 1.38 5.13 4.38 -58.79%
DY 0.00 4.05 1.14 1.14 0.00 3.92 1.17 -
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