[LPI] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 68.05%
YoY- 24.68%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 569,289 277,798 1,119,022 824,373 540,865 258,467 1,039,326 -33.12%
PBT 131,225 62,674 256,801 185,492 113,598 51,091 214,036 -27.89%
Tax -29,463 -12,093 -55,361 -36,444 -24,907 -8,979 -47,111 -26.93%
NP 101,762 50,581 201,440 149,048 88,691 42,112 166,925 -28.16%
-
NP to SH 101,762 50,581 201,440 149,048 88,691 42,112 166,925 -28.16%
-
Tax Rate 22.45% 19.30% 21.56% 19.65% 21.93% 17.57% 22.01% -
Total Cost 467,527 227,217 917,582 675,325 452,174 216,355 872,401 -34.09%
-
Net Worth 1,600,609 1,525,889 1,606,453 1,457,806 1,391,578 1,305,009 1,372,609 10.81%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 44,062 - 154,208 39,658 39,663 - 143,198 -54.52%
Div Payout % 43.30% - 76.55% 26.61% 44.72% - 85.79% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,600,609 1,525,889 1,606,453 1,457,806 1,391,578 1,305,009 1,372,609 10.81%
NOSH 220,311 220,300 220,297 220,322 220,350 220,366 220,304 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.88% 18.21% 18.00% 18.08% 16.40% 16.29% 16.06% -
ROE 6.36% 3.31% 12.54% 10.22% 6.37% 3.23% 12.16% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 258.40 126.10 507.96 374.17 245.46 117.29 471.77 -33.13%
EPS 46.19 22.96 91.44 67.65 40.25 19.11 75.77 -28.16%
DPS 20.00 0.00 70.00 18.00 18.00 0.00 65.00 -54.52%
NAPS 7.2652 6.9264 7.2922 6.6167 6.3153 5.922 6.2305 10.81%
Adjusted Per Share Value based on latest NOSH - 220,281
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 142.90 69.73 280.89 206.93 135.77 64.88 260.89 -33.12%
EPS 25.54 12.70 50.56 37.41 22.26 10.57 41.90 -28.17%
DPS 11.06 0.00 38.71 9.95 9.96 0.00 35.94 -54.51%
NAPS 4.0178 3.8302 4.0324 3.6593 3.4931 3.2758 3.4455 10.81%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 16.90 16.60 17.44 15.30 15.20 13.60 14.54 -
P/RPS 6.54 13.16 3.43 4.09 6.19 11.60 3.08 65.43%
P/EPS 36.59 72.30 19.07 22.62 37.76 71.17 19.19 53.94%
EY 2.73 1.38 5.24 4.42 2.65 1.41 5.21 -35.08%
DY 1.18 0.00 4.01 1.18 1.18 0.00 4.47 -58.94%
P/NAPS 2.33 2.40 2.39 2.31 2.41 2.30 2.33 0.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/07/14 08/04/14 08/01/14 08/10/13 08/07/13 08/04/13 08/01/13 -
Price 17.58 16.60 17.84 15.44 15.64 13.54 14.72 -
P/RPS 6.80 13.16 3.51 4.13 6.37 11.54 3.12 68.34%
P/EPS 38.06 72.30 19.51 22.82 38.86 70.85 19.43 56.74%
EY 2.63 1.38 5.13 4.38 2.57 1.41 5.15 -36.18%
DY 1.14 0.00 3.92 1.17 1.15 0.00 4.42 -59.58%
P/NAPS 2.42 2.40 2.45 2.33 2.48 2.29 2.36 1.69%

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