[LPI] YoY TTM 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- 3.46%
YoY- 17.49%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,347,941 1,196,860 1,147,446 1,069,101 986,798 834,998 752,244 10.19%
PBT 535,146 383,299 274,428 235,282 200,299 188,686 173,831 20.59%
Tax -79,088 -59,109 -59,917 -51,574 -43,941 -45,500 -41,197 11.47%
NP 456,058 324,190 214,511 183,708 156,358 143,186 132,634 22.83%
-
NP to SH 456,058 324,190 214,511 183,708 156,358 143,186 132,634 22.83%
-
Tax Rate 14.78% 15.42% 21.83% 21.92% 21.94% 24.11% 23.70% -
Total Cost 891,883 872,670 932,935 885,393 830,440 691,812 619,610 6.25%
-
Net Worth 1,742,395 1,665,673 1,600,689 1,391,487 1,167,144 2,075,734 825,944 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 248,989 187,865 158,582 149,806 143,229 154,196 70,559 23.36%
Div Payout % 54.60% 57.95% 73.93% 81.55% 91.60% 107.69% 53.20% -
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 2,075,734 825,944 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 33.83% 27.09% 18.69% 17.18% 15.84% 17.15% 17.63% -
ROE 26.17% 19.46% 13.40% 13.20% 13.40% 6.90% 16.06% -
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 406.02 360.52 520.80 485.21 447.87 209.60 546.46 -4.82%
EPS 137.37 97.65 97.36 83.38 70.96 35.94 96.35 6.08%
DPS 75.00 56.59 72.00 68.00 65.00 38.71 51.25 6.54%
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 338.35 300.43 288.03 268.36 247.70 209.60 188.82 10.19%
EPS 114.48 81.38 53.85 46.11 39.25 35.94 33.29 22.83%
DPS 62.50 47.16 39.81 37.60 35.95 38.71 17.71 23.36%
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 3.91 3.85 3.24 3.13 3.00 6.57 2.80 5.71%
P/EPS 11.55 14.21 17.36 18.23 18.91 38.34 15.88 -5.16%
EY 8.66 7.04 5.76 5.49 5.29 2.61 6.30 5.44%
DY 4.73 4.08 4.26 4.47 4.84 2.81 3.35 5.91%
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 3.98 3.93 3.38 3.22 3.06 6.58 2.98 4.93%
P/EPS 11.75 14.52 18.06 18.76 19.33 38.40 16.90 -5.87%
EY 8.51 6.89 5.54 5.33 5.17 2.60 5.92 6.22%
DY 4.65 3.99 4.10 4.35 4.74 2.80 3.15 6.70%
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