[LPI] QoQ 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- -13.2%
YoY- 10.57%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 301,236 291,491 277,798 294,649 283,508 282,398 258,467 10.73%
PBT 77,425 68,551 62,674 71,309 71,894 62,507 51,091 31.90%
Tax -13,230 -17,370 -12,093 -18,917 -11,537 -15,928 -8,979 29.45%
NP 64,195 51,181 50,581 52,392 60,357 46,579 42,112 32.41%
-
NP to SH 64,195 51,181 50,581 52,392 60,357 46,579 42,112 32.41%
-
Tax Rate 17.09% 25.34% 19.30% 26.53% 16.05% 25.48% 17.57% -
Total Cost 237,041 240,310 227,217 242,257 223,151 235,819 216,355 6.27%
-
Net Worth 1,610,360 1,600,689 1,525,889 1,605,939 1,457,533 1,391,487 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 - 44,064 - 114,518 - 39,660 - -
Div Payout % - 86.10% - 218.58% - 85.15% - -
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 1,610,360 1,600,689 1,525,889 1,605,939 1,457,533 1,391,487 1,305,009 15.03%
NOSH 220,298 220,322 220,300 220,226 220,281 220,335 220,366 -0.02%
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 21.31% 17.56% 18.21% 17.78% 21.29% 16.49% 16.29% -
ROE 3.99% 3.20% 3.31% 3.26% 4.14% 3.35% 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 136.74 132.30 126.10 133.79 128.70 128.17 117.29 10.75%
EPS 29.14 23.23 22.96 23.79 27.40 21.14 19.11 32.44%
DPS 0.00 20.00 0.00 52.00 0.00 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 75.61 73.17 69.73 73.96 71.16 70.89 64.88 10.73%
EPS 16.11 12.85 12.70 13.15 15.15 11.69 10.57 32.40%
DPS 0.00 11.06 0.00 28.75 0.00 9.96 0.00 -
NAPS 4.0422 4.018 3.8302 4.0311 3.6586 3.4928 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 12.86 12.77 13.16 13.04 11.89 11.86 11.60 7.10%
P/EPS 60.33 72.75 72.30 73.31 55.84 71.90 71.17 -10.42%
EY 1.66 1.37 1.38 1.36 1.79 1.39 1.41 11.48%
DY 0.00 1.18 0.00 2.98 0.00 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 12.78 13.29 13.16 13.33 12.00 12.20 11.54 7.03%
P/EPS 59.99 75.68 72.30 74.99 56.35 73.98 70.85 -10.49%
EY 1.67 1.32 1.38 1.33 1.77 1.35 1.41 11.93%
DY 0.00 1.14 0.00 2.91 0.00 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