[LPI] QoQ Cumulative 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- 70.54%
YoY- 40.5%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 945,963 596,456 291,730 1,169,693 870,525 569,289 277,798 126.17%
PBT 267,450 172,575 70,746 341,949 208,650 131,225 62,674 162.85%
Tax -48,672 -29,639 -13,549 -58,933 -42,693 -29,463 -12,093 152.81%
NP 218,778 142,936 57,197 283,016 165,957 101,762 50,581 165.23%
-
NP to SH 218,778 142,936 57,197 283,016 165,957 101,762 50,581 165.23%
-
Tax Rate 18.20% 17.17% 19.15% 17.23% 20.46% 22.45% 19.30% -
Total Cost 727,185 453,520 234,533 886,677 704,568 467,527 227,217 117.01%
-
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 66,397 66,397 - 165,639 44,061 44,062 - -
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 13.53% 8.58% 3.52% 17.16% 10.31% 6.36% 3.31% -
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 284.94 179.66 87.87 529.63 395.14 258.40 126.10 72.11%
EPS 65.90 43.05 17.23 128.33 75.33 46.19 22.96 101.83%
DPS 20.00 20.00 0.00 75.00 20.00 20.00 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 237.45 149.72 73.23 293.61 218.51 142.90 69.73 126.17%
EPS 54.92 35.88 14.36 71.04 41.66 25.54 12.70 165.19%
DPS 16.67 16.67 0.00 41.58 11.06 11.06 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 4.84 7.73 17.16 3.41 4.45 6.54 13.16 -48.63%
P/EPS 20.91 32.24 87.53 14.09 23.34 36.59 72.30 -56.23%
EY 4.78 3.10 1.14 7.10 4.28 2.73 1.38 128.75%
DY 1.45 1.44 0.00 4.15 1.14 1.18 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 5.07 7.89 16.93 3.49 4.42 6.80 13.16 -47.02%
P/EPS 21.91 32.93 86.37 14.44 23.20 38.06 72.30 -54.85%
EY 4.56 3.04 1.16 6.93 4.31 2.63 1.38 121.68%
DY 1.39 1.41 0.00 4.05 1.14 1.14 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