[LPI] YoY TTM 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- 2.19%
YoY- 16.77%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,419,431 1,347,941 1,196,860 1,147,446 1,069,101 986,798 834,998 9.23%
PBT 382,280 535,146 383,299 274,428 235,282 200,299 188,686 12.47%
Tax -84,435 -79,088 -59,109 -59,917 -51,574 -43,941 -45,500 10.84%
NP 297,845 456,058 324,190 214,511 183,708 156,358 143,186 12.97%
-
NP to SH 297,845 456,058 324,190 214,511 183,708 156,358 143,186 12.97%
-
Tax Rate 22.09% 14.78% 15.42% 21.83% 21.92% 21.94% 24.11% -
Total Cost 1,121,586 891,883 872,670 932,935 885,393 830,440 691,812 8.37%
-
Net Worth 1,817,922 1,742,395 1,665,673 1,600,689 1,391,487 1,167,144 2,075,734 -2.18%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 272,228 248,989 187,865 158,582 149,806 143,229 154,196 9.92%
Div Payout % 91.40% 54.60% 57.95% 73.93% 81.55% 91.60% 107.69% -
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 1,600,689 1,391,487 1,167,144 2,075,734 -2.18%
NOSH 331,986 331,986 331,986 220,322 220,335 220,332 398,383 -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 20.98% 33.83% 27.09% 18.69% 17.18% 15.84% 17.15% -
ROE 16.38% 26.17% 19.46% 13.40% 13.20% 13.40% 6.90% -
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 427.56 406.02 360.52 520.80 485.21 447.87 209.60 12.60%
EPS 89.72 137.37 97.65 97.36 83.38 70.96 35.94 16.45%
DPS 82.00 75.00 56.59 72.00 68.00 65.00 38.71 13.31%
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 356.30 338.35 300.43 288.03 268.36 247.70 209.60 9.23%
EPS 74.76 114.48 81.38 53.85 46.11 39.25 35.94 12.97%
DPS 68.33 62.50 47.16 39.81 37.60 35.95 38.71 9.92%
NAPS 4.5633 4.3737 4.1811 4.018 3.4928 2.9297 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 4.42 3.91 3.85 3.24 3.13 3.00 6.57 -6.38%
P/EPS 21.04 11.55 14.21 17.36 18.23 18.91 38.34 -9.50%
EY 4.75 8.66 7.04 5.76 5.49 5.29 2.61 10.48%
DY 4.34 4.73 4.08 4.26 4.47 4.84 2.81 7.50%
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 4.35 3.98 3.93 3.38 3.22 3.06 6.58 -6.65%
P/EPS 20.73 11.75 14.52 18.06 18.76 19.33 38.40 -9.75%
EY 4.82 8.51 6.89 5.54 5.33 5.17 2.60 10.82%
DY 4.41 4.65 3.99 4.10 4.35 4.74 2.80 7.85%
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