[LPI] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 35.15%
YoY- 20.68%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 870,525 569,289 277,798 1,119,022 824,373 540,865 258,467 124.52%
PBT 208,650 131,225 62,674 256,801 185,492 113,598 51,091 155.27%
Tax -42,693 -29,463 -12,093 -55,361 -36,444 -24,907 -8,979 182.49%
NP 165,957 101,762 50,581 201,440 149,048 88,691 42,112 149.28%
-
NP to SH 165,957 101,762 50,581 201,440 149,048 88,691 42,112 149.28%
-
Tax Rate 20.46% 22.45% 19.30% 21.56% 19.65% 21.93% 17.57% -
Total Cost 704,568 467,527 227,217 917,582 675,325 452,174 216,355 119.54%
-
Net Worth 1,610,419 1,600,609 1,525,889 1,606,453 1,457,806 1,391,578 1,305,009 15.03%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 44,061 44,062 - 154,208 39,658 39,663 - -
Div Payout % 26.55% 43.30% - 76.55% 26.61% 44.72% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,610,419 1,600,609 1,525,889 1,606,453 1,457,806 1,391,578 1,305,009 15.03%
NOSH 220,306 220,311 220,300 220,297 220,322 220,350 220,366 -0.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 19.06% 17.88% 18.21% 18.00% 18.08% 16.40% 16.29% -
ROE 10.31% 6.36% 3.31% 12.54% 10.22% 6.37% 3.23% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 395.14 258.40 126.10 507.96 374.17 245.46 117.29 124.56%
EPS 75.33 46.19 22.96 91.44 67.65 40.25 19.11 149.33%
DPS 20.00 20.00 0.00 70.00 18.00 18.00 0.00 -
NAPS 7.3099 7.2652 6.9264 7.2922 6.6167 6.3153 5.922 15.05%
Adjusted Per Share Value based on latest NOSH - 220,226
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 218.51 142.90 69.73 280.89 206.93 135.77 64.88 124.51%
EPS 41.66 25.54 12.70 50.56 37.41 22.26 10.57 149.30%
DPS 11.06 11.06 0.00 38.71 9.95 9.96 0.00 -
NAPS 4.0424 4.0178 3.8302 4.0324 3.6593 3.4931 3.2758 15.03%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 17.58 16.90 16.60 17.44 15.30 15.20 13.60 -
P/RPS 4.45 6.54 13.16 3.43 4.09 6.19 11.60 -47.17%
P/EPS 23.34 36.59 72.30 19.07 22.62 37.76 71.17 -52.41%
EY 4.28 2.73 1.38 5.24 4.42 2.65 1.41 109.50%
DY 1.14 1.18 0.00 4.01 1.18 1.18 0.00 -
P/NAPS 2.40 2.33 2.40 2.39 2.31 2.41 2.30 2.87%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 08/10/14 25/07/14 08/04/14 08/01/14 08/10/13 08/07/13 08/04/13 -
Price 17.48 17.58 16.60 17.84 15.44 15.64 13.54 -
P/RPS 4.42 6.80 13.16 3.51 4.13 6.37 11.54 -47.22%
P/EPS 23.20 38.06 72.30 19.51 22.82 38.86 70.85 -52.45%
EY 4.31 2.63 1.38 5.13 4.38 2.57 1.41 110.47%
DY 1.14 1.14 0.00 3.92 1.17 1.15 0.00 -
P/NAPS 2.39 2.42 2.40 2.45 2.33 2.48 2.29 2.88%

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