[LPI] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
25-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 101.19%
YoY- 14.74%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 700,350 659,811 596,456 569,289 540,865 511,090 427,301 8.57%
PBT 178,010 314,655 172,575 131,225 113,598 92,352 92,106 11.59%
Tax -39,383 -36,650 -29,639 -29,463 -24,907 -20,444 -22,062 10.13%
NP 138,627 278,005 142,936 101,762 88,691 71,908 70,044 12.03%
-
NP to SH 138,627 278,005 142,936 101,762 88,691 71,908 70,044 12.03%
-
Tax Rate 22.12% 11.65% 17.17% 22.45% 21.93% 22.14% 23.95% -
Total Cost 561,723 381,806 453,520 467,527 452,174 439,182 357,257 7.82%
-
Net Worth 1,817,922 1,742,395 1,665,673 1,600,609 1,391,578 1,167,006 1,147,664 7.96%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 89,636 82,996 66,397 44,062 39,663 33,045 55,066 8.45%
Div Payout % 64.66% 29.85% 46.45% 43.30% 44.72% 45.96% 78.62% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,817,922 1,742,395 1,665,673 1,600,609 1,391,578 1,167,006 1,147,664 7.96%
NOSH 331,986 331,986 331,986 220,311 220,350 220,306 398,383 -2.99%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 19.79% 42.13% 23.96% 17.88% 16.40% 14.07% 16.39% -
ROE 7.63% 15.96% 8.58% 6.36% 6.37% 6.16% 6.10% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 210.96 198.75 179.66 258.40 245.46 231.99 193.99 1.40%
EPS 41.76 83.74 43.05 46.19 40.25 32.64 31.80 4.64%
DPS 27.00 25.00 20.00 20.00 18.00 15.00 25.00 1.28%
NAPS 5.4759 5.2484 5.0173 7.2652 6.3153 5.2972 5.2104 0.83%
Adjusted Per Share Value based on latest NOSH - 220,322
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 175.80 165.62 149.72 142.90 135.77 128.29 193.99 -1.62%
EPS 34.80 69.78 35.88 25.54 22.26 18.05 31.80 1.51%
DPS 22.50 20.83 16.67 11.06 9.96 8.30 25.00 -1.73%
NAPS 4.5633 4.3737 4.1811 4.0178 3.4931 2.9294 5.2104 -2.18%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 18.88 15.86 13.88 16.90 15.20 13.42 13.78 -
P/RPS 8.95 7.98 7.73 6.54 6.19 5.78 7.11 3.90%
P/EPS 45.21 18.94 32.24 36.59 37.76 41.12 43.33 0.70%
EY 2.21 5.28 3.10 2.73 2.65 2.43 2.31 -0.73%
DY 1.43 1.58 1.44 1.18 1.18 1.12 1.81 -3.84%
P/NAPS 3.45 3.02 2.77 2.33 2.41 2.53 2.64 4.55%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 10/07/17 11/07/16 08/07/15 25/07/14 08/07/13 09/07/12 07/07/11 -
Price 18.60 16.14 14.18 17.58 15.64 13.72 13.80 -
P/RPS 8.82 8.12 7.89 6.80 6.37 5.91 7.12 3.62%
P/EPS 44.54 19.27 32.93 38.06 38.86 42.03 43.40 0.43%
EY 2.24 5.19 3.04 2.63 2.57 2.38 2.30 -0.43%
DY 1.45 1.55 1.41 1.14 1.15 1.09 1.81 -3.62%
P/NAPS 3.40 3.08 2.83 2.42 2.48 2.59 2.65 4.23%

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