[LPI] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Announcement Date
08-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -74.89%
YoY- 20.11%
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,169,693 870,525 569,289 277,798 1,119,022 824,373 540,865 66.99%
PBT 341,949 208,650 131,225 62,674 256,801 185,492 113,598 108.06%
Tax -58,933 -42,693 -29,463 -12,093 -55,361 -36,444 -24,907 77.28%
NP 283,016 165,957 101,762 50,581 201,440 149,048 88,691 116.28%
-
NP to SH 283,016 165,957 101,762 50,581 201,440 149,048 88,691 116.28%
-
Tax Rate 17.23% 20.46% 22.45% 19.30% 21.56% 19.65% 21.93% -
Total Cost 886,677 704,568 467,527 227,217 917,582 675,325 452,174 56.47%
-
Net Worth 1,649,344 1,610,419 1,600,609 1,525,889 1,606,453 1,457,806 1,391,578 11.96%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 165,639 44,061 44,062 - 154,208 39,658 39,663 158.65%
Div Payout % 58.53% 26.55% 43.30% - 76.55% 26.61% 44.72% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,649,344 1,610,419 1,600,609 1,525,889 1,606,453 1,457,806 1,391,578 11.96%
NOSH 220,852 220,306 220,311 220,300 220,297 220,322 220,350 0.15%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 24.20% 19.06% 17.88% 18.21% 18.00% 18.08% 16.40% -
ROE 17.16% 10.31% 6.36% 3.31% 12.54% 10.22% 6.37% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 529.63 395.14 258.40 126.10 507.96 374.17 245.46 66.74%
EPS 128.33 75.33 46.19 22.96 91.44 67.65 40.25 116.16%
DPS 75.00 20.00 20.00 0.00 70.00 18.00 18.00 158.26%
NAPS 7.4681 7.3099 7.2652 6.9264 7.2922 6.6167 6.3153 11.79%
Adjusted Per Share Value based on latest NOSH - 220,300
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 293.61 218.51 142.90 69.73 280.89 206.93 135.77 66.99%
EPS 71.04 41.66 25.54 12.70 50.56 37.41 22.26 116.30%
DPS 41.58 11.06 11.06 0.00 38.71 9.95 9.96 158.59%
NAPS 4.1401 4.0424 4.0178 3.8302 4.0324 3.6593 3.4931 11.96%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 18.06 17.58 16.90 16.60 17.44 15.30 15.20 -
P/RPS 3.41 4.45 6.54 13.16 3.43 4.09 6.19 -32.72%
P/EPS 14.09 23.34 36.59 72.30 19.07 22.62 37.76 -48.07%
EY 7.10 4.28 2.73 1.38 5.24 4.42 2.65 92.55%
DY 4.15 1.14 1.18 0.00 4.01 1.18 1.18 130.73%
P/NAPS 2.42 2.40 2.33 2.40 2.39 2.31 2.41 0.27%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 28/01/15 08/10/14 25/07/14 08/04/14 08/01/14 08/10/13 08/07/13 -
Price 18.50 17.48 17.58 16.60 17.84 15.44 15.64 -
P/RPS 3.49 4.42 6.80 13.16 3.51 4.13 6.37 -32.97%
P/EPS 14.44 23.20 38.06 72.30 19.51 22.82 38.86 -48.22%
EY 6.93 4.31 2.63 1.38 5.13 4.38 2.57 93.38%
DY 4.05 1.14 1.14 0.00 3.92 1.17 1.15 130.94%
P/NAPS 2.48 2.39 2.42 2.40 2.45 2.33 2.48 0.00%

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