[LPI] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 10.61%
YoY- 15.21%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 339,250 304,726 291,491 282,398 265,029 213,889 173,869 11.77%
PBT 232,474 101,829 68,551 62,507 54,531 41,971 35,896 36.48%
Tax -19,855 -16,090 -17,370 -15,928 -14,100 -10,553 -9,452 13.15%
NP 212,619 85,739 51,181 46,579 40,431 31,418 26,444 41.49%
-
NP to SH 212,619 85,739 51,181 46,579 40,431 31,418 26,444 41.49%
-
Tax Rate 8.54% 15.80% 25.34% 25.48% 25.86% 25.14% 26.33% -
Total Cost 126,631 218,987 240,310 235,819 224,598 182,471 147,425 -2.49%
-
Net Worth 1,742,395 1,665,673 1,600,689 1,391,487 1,167,144 1,147,968 825,944 13.23%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 82,996 66,397 44,064 39,660 33,049 55,080 13,765 34.87%
Div Payout % 39.04% 77.44% 86.10% 85.15% 81.74% 175.32% 52.06% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,742,395 1,665,673 1,600,689 1,391,487 1,167,144 1,147,968 825,944 13.23%
NOSH 331,986 331,986 220,322 220,335 220,332 398,383 137,657 15.78%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 62.67% 28.14% 17.56% 16.49% 15.26% 14.69% 15.21% -
ROE 12.20% 5.15% 3.20% 3.35% 3.46% 2.74% 3.20% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 102.19 91.79 132.30 128.17 120.29 97.08 126.31 -3.46%
EPS 64.04 25.82 23.23 21.14 18.35 14.26 12.32 31.58%
DPS 25.00 20.00 20.00 18.00 15.00 25.00 10.00 16.48%
NAPS 5.2484 5.0173 7.2652 6.3153 5.2972 5.2104 6.00 -2.20%
Adjusted Per Share Value based on latest NOSH - 220,335
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 85.16 76.49 73.17 70.89 66.53 97.08 43.64 11.77%
EPS 53.37 21.52 12.85 11.69 10.15 14.26 6.64 41.48%
DPS 20.83 16.67 11.06 9.96 8.30 25.00 3.46 34.83%
NAPS 4.3737 4.1811 4.018 3.4928 2.9297 5.2104 2.0732 13.23%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 15.86 13.88 16.90 15.20 13.42 13.78 15.30 -
P/RPS 15.52 15.12 12.77 11.86 11.16 14.20 12.11 4.21%
P/EPS 24.76 53.74 72.75 71.90 73.13 96.63 79.65 -17.68%
EY 4.04 1.86 1.37 1.39 1.37 1.03 1.26 21.41%
DY 1.58 1.44 1.18 1.18 1.12 1.81 0.65 15.93%
P/NAPS 3.02 2.77 2.33 2.41 2.53 2.64 2.55 2.85%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 11/07/16 08/07/15 25/07/14 08/07/13 09/07/12 07/07/11 08/07/10 -
Price 16.14 14.18 17.58 15.64 13.72 13.80 16.28 -
P/RPS 15.79 15.45 13.29 12.20 11.41 14.22 12.89 3.43%
P/EPS 25.20 54.91 75.68 73.98 74.77 96.77 84.75 -18.28%
EY 3.97 1.82 1.32 1.35 1.34 1.03 1.18 22.38%
DY 1.55 1.41 1.14 1.15 1.09 1.81 0.61 16.79%
P/NAPS 3.08 2.83 2.42 2.48 2.59 2.65 2.71 2.15%

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