[LPI] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 68.05%
YoY- 24.68%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,023,340 945,963 870,525 824,373 767,397 663,406 561,327 10.51%
PBT 412,059 267,450 208,650 185,492 151,414 148,054 132,172 20.84%
Tax -56,286 -48,672 -42,693 -36,444 -31,874 -32,894 -31,201 10.32%
NP 355,773 218,778 165,957 149,048 119,540 115,160 100,971 23.33%
-
NP to SH 355,773 218,778 165,957 149,048 119,540 115,160 100,971 23.33%
-
Tax Rate 13.66% 18.20% 20.46% 19.65% 21.05% 22.22% 23.61% -
Total Cost 667,567 727,185 704,568 675,325 647,857 548,246 460,356 6.38%
-
Net Worth 1,755,575 1,616,439 1,610,419 1,457,806 1,216,439 1,074,834 1,068,794 8.61%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 82,996 66,397 44,061 39,658 33,046 55,068 21,469 25.25%
Div Payout % 23.33% 30.35% 26.55% 26.61% 27.64% 47.82% 21.26% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,755,575 1,616,439 1,610,419 1,457,806 1,216,439 1,074,834 1,068,794 8.61%
NOSH 331,986 331,986 220,306 220,322 220,309 220,275 214,694 7.52%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 34.77% 23.13% 19.06% 18.08% 15.58% 17.36% 17.99% -
ROE 20.27% 13.53% 10.31% 10.22% 9.83% 10.71% 9.45% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 308.25 284.94 395.14 374.17 348.33 301.17 261.45 2.77%
EPS 107.17 65.90 75.33 67.65 54.26 52.28 47.03 14.69%
DPS 25.00 20.00 20.00 18.00 15.00 25.00 10.00 16.48%
NAPS 5.2881 4.869 7.3099 6.6167 5.5215 4.8795 4.9782 1.01%
Adjusted Per Share Value based on latest NOSH - 220,281
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 256.87 237.45 218.51 206.93 192.63 166.52 140.90 10.51%
EPS 89.30 54.92 41.66 37.41 30.01 28.91 25.35 23.32%
DPS 20.83 16.67 11.06 9.95 8.30 13.82 5.39 25.24%
NAPS 4.4068 4.0575 4.0424 3.6593 3.0534 2.698 2.6828 8.61%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 16.58 13.78 17.58 15.30 13.30 11.86 11.74 -
P/RPS 5.38 4.84 4.45 4.09 3.82 3.94 4.49 3.05%
P/EPS 15.47 20.91 23.34 22.62 24.51 22.69 24.96 -7.65%
EY 6.46 4.78 4.28 4.42 4.08 4.41 4.01 8.26%
DY 1.51 1.45 1.14 1.18 1.13 2.11 0.85 10.04%
P/NAPS 3.14 2.83 2.40 2.31 2.41 2.43 2.36 4.86%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 06/10/16 08/10/15 08/10/14 08/10/13 09/10/12 06/10/11 07/10/10 -
Price 16.50 14.44 17.48 15.44 13.50 11.78 11.76 -
P/RPS 5.35 5.07 4.42 4.13 3.88 3.91 4.50 2.92%
P/EPS 15.40 21.91 23.20 22.82 24.88 22.53 25.01 -7.75%
EY 6.49 4.56 4.31 4.38 4.02 4.44 4.00 8.39%
DY 1.52 1.39 1.14 1.17 1.11 2.12 0.85 10.16%
P/NAPS 3.12 2.97 2.39 2.33 2.44 2.41 2.36 4.75%

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