[LPI] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
06-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 22.89%
YoY- 36.21%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,107,138 700,350 347,640 1,378,892 1,023,340 659,811 320,561 128.31%
PBT 293,044 178,010 88,794 518,925 412,059 314,655 82,181 133.22%
Tax -62,247 -39,383 -18,231 -81,702 -56,286 -36,650 -16,795 139.30%
NP 230,797 138,627 70,563 437,223 355,773 278,005 65,386 131.64%
-
NP to SH 230,797 138,627 70,563 437,223 355,773 278,005 65,386 131.64%
-
Tax Rate 21.24% 22.12% 20.53% 15.74% 13.66% 11.65% 20.44% -
Total Cost 876,341 561,723 277,077 941,669 667,567 381,806 255,175 127.45%
-
Net Worth 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 1,742,395 1,648,044 7.06%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 89,636 89,636 - 265,588 82,996 82,996 - -
Div Payout % 38.84% 64.66% - 60.74% 23.33% 29.85% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 1,742,395 1,648,044 7.06%
NOSH 331,986 331,986 331,986 331,986 331,986 331,986 331,986 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 20.85% 19.79% 20.30% 31.71% 34.77% 42.13% 20.40% -
ROE 12.64% 7.63% 4.07% 23.80% 20.27% 15.96% 3.97% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 333.49 210.96 104.72 415.35 308.25 198.75 96.56 128.31%
EPS 69.52 41.76 21.25 131.70 107.17 83.74 19.70 131.61%
DPS 27.00 27.00 0.00 80.00 25.00 25.00 0.00 -
NAPS 5.4997 5.4759 5.2287 5.5343 5.2881 5.2484 4.9642 7.06%
Adjusted Per Share Value based on latest NOSH - 331,986
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 277.91 175.80 87.26 346.12 256.87 165.62 80.47 128.30%
EPS 57.93 34.80 17.71 109.75 89.30 69.78 16.41 131.66%
DPS 22.50 22.50 0.00 66.67 20.83 20.83 0.00 -
NAPS 4.5831 4.5633 4.3573 4.6119 4.4068 4.3737 4.1368 7.06%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 17.54 18.88 17.00 16.38 16.58 15.86 15.36 -
P/RPS 5.26 8.95 16.23 3.94 5.38 7.98 15.91 -52.15%
P/EPS 25.23 45.21 79.98 12.44 15.47 18.94 77.99 -52.84%
EY 3.96 2.21 1.25 8.04 6.46 5.28 1.28 112.17%
DY 1.54 1.43 0.00 4.88 1.51 1.58 0.00 -
P/NAPS 3.19 3.45 3.25 2.96 3.14 3.02 3.09 2.14%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 09/10/17 10/07/17 10/04/17 06/02/17 06/10/16 11/07/16 07/04/16 -
Price 18.06 18.60 17.18 17.34 16.50 16.14 15.58 -
P/RPS 5.42 8.82 16.41 4.17 5.35 8.12 16.14 -51.65%
P/EPS 25.98 44.54 80.83 13.17 15.40 19.27 79.10 -52.36%
EY 3.85 2.24 1.24 7.60 6.49 5.19 1.26 110.42%
DY 1.50 1.45 0.00 4.61 1.52 1.55 0.00 -
P/NAPS 3.28 3.40 3.29 3.13 3.12 3.08 3.14 2.94%

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