Highlights

[LPI] YoY Quarter Result on 2017-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 10-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -3.54%    YoY -     -67.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 352,710 339,250 304,726 291,491 282,398 265,029 213,797 8.69%
  YoY % 3.97% 11.33% 4.54% 3.22% 6.55% 23.96% -
  Horiz. % 164.97% 158.68% 142.53% 136.34% 132.09% 123.96% 100.00%
PBT 89,216 232,474 101,829 68,551 62,507 54,531 41,971 13.38%
  YoY % -61.62% 128.30% 48.54% 9.67% 14.63% 29.93% -
  Horiz. % 212.57% 553.89% 242.62% 163.33% 148.93% 129.93% 100.00%
Tax -21,152 -19,855 -16,090 -17,370 -15,928 -14,100 -10,553 12.28%
  YoY % -6.53% -23.40% 7.37% -9.05% -12.96% -33.61% -
  Horiz. % 200.44% 188.15% 152.47% 164.60% 150.93% 133.61% 100.00%
NP 68,064 212,619 85,739 51,181 46,579 40,431 31,418 13.74%
  YoY % -67.99% 147.98% 67.52% 9.88% 15.21% 28.69% -
  Horiz. % 216.64% 676.74% 272.90% 162.90% 148.26% 128.69% 100.00%
NP to SH 68,064 212,619 85,739 51,181 46,579 40,431 31,418 13.74%
  YoY % -67.99% 147.98% 67.52% 9.88% 15.21% 28.69% -
  Horiz. % 216.64% 676.74% 272.90% 162.90% 148.26% 128.69% 100.00%
Tax Rate 23.71 % 8.54 % 15.80 % 25.34 % 25.48 % 25.86 % 25.14 % -0.97%
  YoY % 177.63% -45.95% -37.65% -0.55% -1.47% 2.86% -
  Horiz. % 94.31% 33.97% 62.85% 100.80% 101.35% 102.86% 100.00%
Total Cost 284,646 126,631 218,987 240,310 235,819 224,598 182,379 7.69%
  YoY % 124.78% -42.17% -8.87% 1.90% 5.00% 23.15% -
  Horiz. % 156.07% 69.43% 120.07% 131.76% 129.30% 123.15% 100.00%
Net Worth 1,817,219 1,742,519 1,666,066 1,600,689 1,391,487 1,167,144 1,147,968 7.95%
  YoY % 4.29% 4.59% 4.08% 15.03% 19.22% 1.67% -
  Horiz. % 158.30% 151.79% 145.13% 139.44% 121.21% 101.67% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 89,601 83,002 66,412 44,064 39,660 33,049 55,080 8.44%
  YoY % 7.95% 24.98% 50.72% 11.10% 20.00% -40.00% -
  Horiz. % 162.67% 150.69% 120.57% 80.00% 72.00% 60.00% 100.00%
Div Payout % 131.64 % 39.04 % 77.46 % 86.10 % 85.15 % 81.74 % 175.32 % -4.66%
  YoY % 237.19% -49.60% -10.03% 1.12% 4.17% -53.38% -
  Horiz. % 75.09% 22.27% 44.18% 49.11% 48.57% 46.62% 100.00%
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 1,817,219 1,742,519 1,666,066 1,600,689 1,391,487 1,167,144 1,147,968 7.95%
  YoY % 4.29% 4.59% 4.08% 15.03% 19.22% 1.67% -
  Horiz. % 158.30% 151.79% 145.13% 139.44% 121.21% 101.67% 100.00%
NOSH 331,857 332,009 332,064 220,322 220,335 220,332 220,322 7.06%
  YoY % -0.05% -0.02% 50.72% -0.01% 0.00% 0.00% -
  Horiz. % 150.62% 150.69% 150.72% 100.00% 100.01% 100.00% 100.00%
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 19.30 % 62.67 % 28.14 % 17.56 % 16.49 % 15.26 % 14.70 % 4.64%
  YoY % -69.20% 122.71% 60.25% 6.49% 8.06% 3.81% -
  Horiz. % 131.29% 426.33% 191.43% 119.46% 112.18% 103.81% 100.00%
ROE 3.75 % 12.20 % 5.15 % 3.20 % 3.35 % 3.46 % 2.74 % 5.36%
  YoY % -69.26% 136.89% 60.94% -4.48% -3.18% 26.28% -
  Horiz. % 136.86% 445.26% 187.96% 116.79% 122.26% 126.28% 100.00%
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 106.28 102.18 91.77 132.30 128.17 120.29 97.04 1.53%
  YoY % 4.01% 11.34% -30.63% 3.22% 6.55% 23.96% -
  Horiz. % 109.52% 105.30% 94.57% 136.34% 132.08% 123.96% 100.00%
EPS 20.51 64.04 25.82 23.23 21.14 18.35 14.26 6.24%
  YoY % -67.97% 148.02% 11.15% 9.89% 15.20% 28.68% -
  Horiz. % 143.83% 449.09% 181.07% 162.90% 148.25% 128.68% 100.00%
DPS 27.00 25.00 20.00 20.00 18.00 15.00 25.00 1.29%
  YoY % 8.00% 25.00% 0.00% 11.11% 20.00% -40.00% -
  Horiz. % 108.00% 100.00% 80.00% 80.00% 72.00% 60.00% 100.00%
NAPS 5.4759 5.2484 5.0173 7.2652 6.3153 5.2972 5.2104 0.83%
  YoY % 4.33% 4.61% -30.94% 15.04% 19.22% 1.67% -
  Horiz. % 105.10% 100.73% 96.29% 139.44% 121.21% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,857
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 106.28 102.23 91.82 87.84 85.10 79.86 64.42 8.69%
  YoY % 3.96% 11.34% 4.53% 3.22% 6.56% 23.97% -
  Horiz. % 164.98% 158.69% 142.53% 136.36% 132.10% 123.97% 100.00%
EPS 20.51 64.07 25.84 15.42 14.04 12.18 9.47 13.73%
  YoY % -67.99% 147.95% 67.57% 9.83% 15.27% 28.62% -
  Horiz. % 216.58% 676.56% 272.86% 162.83% 148.26% 128.62% 100.00%
DPS 27.00 25.01 20.01 13.28 11.95 9.96 16.60 8.44%
  YoY % 7.96% 24.99% 50.68% 11.13% 19.98% -40.00% -
  Horiz. % 162.65% 150.66% 120.54% 80.00% 71.99% 60.00% 100.00%
NAPS 5.4759 5.2508 5.0204 4.8234 4.1930 3.5170 3.4592 7.95%
  YoY % 4.29% 4.59% 4.08% 15.03% 19.22% 1.67% -
  Horiz. % 158.30% 151.79% 145.13% 139.44% 121.21% 101.67% 100.00%
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 18.8800 15.8600 13.8800 16.9000 15.2000 13.4200 13.7800 -
P/RPS 17.76 15.52 15.13 12.77 11.86 11.16 14.20 3.80%
  YoY % 14.43% 2.58% 18.48% 7.67% 6.27% -21.41% -
  Horiz. % 125.07% 109.30% 106.55% 89.93% 83.52% 78.59% 100.00%
P/EPS 92.05 24.77 53.76 72.75 71.90 73.13 96.63 -0.81%
  YoY % 271.62% -53.92% -26.10% 1.18% -1.68% -24.32% -
  Horiz. % 95.26% 25.63% 55.63% 75.29% 74.41% 75.68% 100.00%
EY 1.09 4.04 1.86 1.37 1.39 1.37 1.03 0.95%
  YoY % -73.02% 117.20% 35.77% -1.44% 1.46% 33.01% -
  Horiz. % 105.83% 392.23% 180.58% 133.01% 134.95% 133.01% 100.00%
DY 1.43 1.58 1.44 1.18 1.18 1.12 1.81 -3.85%
  YoY % -9.49% 9.72% 22.03% 0.00% 5.36% -38.12% -
  Horiz. % 79.01% 87.29% 79.56% 65.19% 65.19% 61.88% 100.00%
P/NAPS 3.45 3.02 2.77 2.33 2.41 2.53 2.64 4.56%
  YoY % 14.24% 9.03% 18.88% -3.32% -4.74% -4.17% -
  Horiz. % 130.68% 114.39% 104.92% 88.26% 91.29% 95.83% 100.00%
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 18.7000 16.1400 14.1800 17.5800 15.6400 13.7200 13.8000 -
P/RPS 17.59 15.80 15.45 13.29 12.20 11.41 14.22 3.60%
  YoY % 11.33% 2.27% 16.25% 8.93% 6.92% -19.76% -
  Horiz. % 123.70% 111.11% 108.65% 93.46% 85.79% 80.24% 100.00%
P/EPS 91.18 25.20 54.92 75.68 73.98 74.77 96.77 -0.99%
  YoY % 261.83% -54.12% -27.43% 2.30% -1.06% -22.73% -
  Horiz. % 94.22% 26.04% 56.75% 78.21% 76.45% 77.27% 100.00%
EY 1.10 3.97 1.82 1.32 1.35 1.34 1.03 1.10%
  YoY % -72.29% 118.13% 37.88% -2.22% 0.75% 30.10% -
  Horiz. % 106.80% 385.44% 176.70% 128.16% 131.07% 130.10% 100.00%
DY 1.44 1.55 1.41 1.14 1.15 1.09 1.81 -3.74%
  YoY % -7.10% 9.93% 23.68% -0.87% 5.50% -39.78% -
  Horiz. % 79.56% 85.64% 77.90% 62.98% 63.54% 60.22% 100.00%
P/NAPS 3.41 3.08 2.83 2.42 2.48 2.59 2.65 4.29%
  YoY % 10.71% 8.83% 16.94% -2.42% -4.25% -2.26% -
  Horiz. % 128.68% 116.23% 106.79% 91.32% 93.58% 97.74% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

378  338  534  590 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.615-0.035 
 UMWOG 0.345-0.005 
 TRIVE-WB 0.045+0.005 
 TRIVE 0.16+0.03 
 KNM 0.2850.00 
 HUAAN 0.23-0.005 
 SUMATEC 0.06-0.005 
 ALAM 0.21-0.005 
 MLAB 0.10+0.005 
 BORNOIL 0.0950.00 
Partners & Brokers