[LPI] QoQ TTM 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- 2.55%
YoY- 20.68%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,165,174 1,147,446 1,138,353 1,119,022 1,096,302 1,069,101 1,051,732 7.06%
PBT 279,959 274,428 268,384 256,801 248,114 235,282 227,306 14.88%
Tax -61,610 -59,917 -58,475 -55,361 -51,681 -51,574 -49,746 15.31%
NP 218,349 214,511 209,909 201,440 196,433 183,708 177,560 14.76%
-
NP to SH 218,349 214,511 209,909 201,440 196,433 183,708 177,560 14.76%
-
Tax Rate 22.01% 21.83% 21.79% 21.56% 20.83% 21.92% 21.89% -
Total Cost 946,825 932,935 928,444 917,582 899,869 885,393 874,172 5.46%
-
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 158,582 158,582 154,178 154,178 149,806 149,806 143,196 7.03%
Div Payout % 72.63% 73.93% 73.45% 76.54% 76.26% 81.55% 80.65% -
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 18.74% 18.69% 18.44% 18.00% 17.92% 17.18% 16.88% -
ROE 13.56% 13.40% 13.76% 12.54% 13.48% 13.20% 13.61% -
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 528.91 520.80 516.73 508.12 497.68 485.21 477.27 7.08%
EPS 99.12 97.36 95.28 91.47 89.17 83.38 80.57 14.79%
DPS 72.00 72.00 70.00 70.00 68.00 68.00 65.00 7.04%
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 292.48 288.03 285.74 280.89 275.19 268.36 264.00 7.06%
EPS 54.81 53.85 52.69 50.56 49.31 46.11 44.57 14.76%
DPS 39.81 39.81 38.70 38.70 37.60 37.60 35.94 7.04%
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 3.32 3.24 3.21 3.43 3.07 3.13 2.85 10.70%
P/EPS 17.74 17.36 17.42 19.07 17.16 18.23 16.88 3.36%
EY 5.64 5.76 5.74 5.24 5.83 5.49 5.92 -3.17%
DY 4.10 4.26 4.22 4.01 4.44 4.47 4.78 -9.71%
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 3.30 3.38 3.21 3.51 3.10 3.22 2.84 10.51%
P/EPS 17.64 18.06 17.42 19.50 17.31 18.76 16.80 3.30%
EY 5.67 5.54 5.74 5.13 5.78 5.33 5.95 -3.15%
DY 4.12 4.10 4.22 3.92 4.40 4.35 4.80 -9.67%
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