[LPI] YoY Annualized 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- 27.9%
YoY- 40.5%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,470,631 1,378,892 1,284,586 1,169,693 1,119,022 1,039,326 902,729 8.46%
PBT 403,749 518,925 393,066 341,949 256,801 214,036 200,053 12.40%
Tax -89,955 -81,702 -72,077 -58,933 -55,361 -47,111 -45,559 11.99%
NP 313,794 437,223 320,989 283,016 201,440 166,925 154,494 12.52%
-
NP to SH 313,794 437,223 320,989 283,016 201,440 166,925 154,494 12.52%
-
Tax Rate 22.28% 15.74% 18.34% 17.23% 21.56% 22.01% 22.77% -
Total Cost 1,156,837 941,669 963,597 886,677 917,582 872,401 748,235 7.52%
-
Net Worth 1,920,904 1,837,310 1,738,610 1,649,344 1,606,453 1,372,609 1,181,516 8.42%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 239,029 265,588 232,390 165,639 154,208 143,198 165,222 6.34%
Div Payout % 76.17% 60.74% 72.40% 58.53% 76.55% 85.79% 106.94% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,920,904 1,837,310 1,738,610 1,649,344 1,606,453 1,372,609 1,181,516 8.42%
NOSH 331,986 331,986 331,986 220,852 220,297 220,304 220,296 7.06%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 21.34% 31.71% 24.99% 24.20% 18.00% 16.06% 17.11% -
ROE 16.34% 23.80% 18.46% 17.16% 12.54% 12.16% 13.08% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 442.98 415.35 386.94 529.63 507.96 471.77 409.78 1.30%
EPS 94.52 131.70 96.69 128.33 91.44 75.77 70.13 5.09%
DPS 72.00 80.00 70.00 75.00 70.00 65.00 75.00 -0.67%
NAPS 5.7861 5.5343 5.237 7.4681 7.2922 6.2305 5.3633 1.27%
Adjusted Per Share Value based on latest NOSH - 220,852
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 369.15 346.12 322.45 293.61 280.89 260.89 226.60 8.46%
EPS 78.77 109.75 80.57 71.04 50.56 41.90 38.78 12.52%
DPS 60.00 66.67 58.33 41.58 38.71 35.94 41.47 6.34%
NAPS 4.8218 4.6119 4.3642 4.1401 4.0324 3.4455 2.9658 8.42%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 18.16 16.38 16.08 18.06 17.44 14.54 13.52 -
P/RPS 4.10 3.94 4.16 3.41 3.43 3.08 3.30 3.68%
P/EPS 19.21 12.44 16.63 14.09 19.07 19.19 19.28 -0.06%
EY 5.20 8.04 6.01 7.10 5.24 5.21 5.19 0.03%
DY 3.96 4.88 4.35 4.15 4.01 4.47 5.55 -5.46%
P/NAPS 3.14 2.96 3.07 2.42 2.39 2.33 2.52 3.73%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 10/01/18 06/02/17 27/01/16 28/01/15 08/01/14 08/01/13 09/01/12 -
Price 19.42 17.34 15.70 18.50 17.84 14.72 13.84 -
P/RPS 4.38 4.17 4.06 3.49 3.51 3.12 3.38 4.41%
P/EPS 20.55 13.17 16.24 14.44 19.51 19.43 19.73 0.68%
EY 4.87 7.60 6.16 6.93 5.13 5.15 5.07 -0.66%
DY 3.71 4.61 4.46 4.05 3.92 4.42 5.42 -6.11%
P/NAPS 3.36 3.13 3.00 2.48 2.45 2.36 2.58 4.49%

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