Highlights

[LPI] YoY Quarter Result on 2017-09-30 [#3]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 09-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     35.42%    YoY -     18.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 406,788 363,529 349,507 301,236 283,508 256,307 236,281 9.47%
  YoY % 11.90% 4.01% 16.02% 6.25% 10.61% 8.48% -
  Horiz. % 172.16% 153.85% 147.92% 127.49% 119.99% 108.48% 100.00%
PBT 115,034 97,404 94,875 77,425 71,894 59,062 55,948 12.75%
  YoY % 18.10% 2.67% 22.54% 7.69% 21.73% 5.57% -
  Horiz. % 205.61% 174.10% 169.58% 138.39% 128.50% 105.57% 100.00%
Tax -22,864 -19,636 -19,033 -13,230 -11,537 -11,430 -10,832 13.25%
  YoY % -16.44% -3.17% -43.86% -14.67% -0.94% -5.52% -
  Horiz. % 211.08% 181.28% 175.71% 122.14% 106.51% 105.52% 100.00%
NP 92,170 77,768 75,842 64,195 60,357 47,632 45,116 12.63%
  YoY % 18.52% 2.54% 18.14% 6.36% 26.72% 5.58% -
  Horiz. % 204.30% 172.37% 168.10% 142.29% 133.78% 105.58% 100.00%
NP to SH 92,170 77,768 75,842 64,195 60,357 47,632 45,116 12.63%
  YoY % 18.52% 2.54% 18.14% 6.36% 26.72% 5.58% -
  Horiz. % 204.30% 172.37% 168.10% 142.29% 133.78% 105.58% 100.00%
Tax Rate 19.88 % 20.16 % 20.06 % 17.09 % 16.05 % 19.35 % 19.36 % 0.44%
  YoY % -1.39% 0.50% 17.38% 6.48% -17.05% -0.05% -
  Horiz. % 102.69% 104.13% 103.62% 88.27% 82.90% 99.95% 100.00%
Total Cost 314,618 285,761 273,665 237,041 223,151 208,675 191,165 8.65%
  YoY % 10.10% 4.42% 15.45% 6.22% 6.94% 9.16% -
  Horiz. % 164.58% 149.48% 143.16% 124.00% 116.73% 109.16% 100.00%
Net Worth 1,826,035 1,755,206 1,616,081 1,610,360 1,457,533 1,216,466 1,074,919 9.22%
  YoY % 4.04% 8.61% 0.36% 10.49% 19.82% 13.17% -
  Horiz. % 169.88% 163.29% 150.34% 149.81% 135.59% 113.17% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,826,035 1,755,206 1,616,081 1,610,360 1,457,533 1,216,466 1,074,919 9.22%
  YoY % 4.04% 8.61% 0.36% 10.49% 19.82% 13.17% -
  Horiz. % 169.88% 163.29% 150.34% 149.81% 135.59% 113.17% 100.00%
NOSH 332,024 331,916 331,912 220,298 220,281 220,314 220,292 7.07%
  YoY % 0.03% 0.00% 50.66% 0.01% -0.02% 0.01% -
  Horiz. % 150.72% 150.67% 150.67% 100.00% 99.99% 100.01% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 22.66 % 21.39 % 21.70 % 21.31 % 21.29 % 18.58 % 19.09 % 2.90%
  YoY % 5.94% -1.43% 1.83% 0.09% 14.59% -2.67% -
  Horiz. % 118.70% 112.05% 113.67% 111.63% 111.52% 97.33% 100.00%
ROE 5.05 % 4.43 % 4.69 % 3.99 % 4.14 % 3.92 % 4.20 % 3.12%
  YoY % 14.00% -5.54% 17.54% -3.62% 5.61% -6.67% -
  Horiz. % 120.24% 105.48% 111.67% 95.00% 98.57% 93.33% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 122.52 109.52 105.30 136.74 128.70 116.34 107.26 2.24%
  YoY % 11.87% 4.01% -22.99% 6.25% 10.62% 8.47% -
  Horiz. % 114.23% 102.11% 98.17% 127.48% 119.99% 108.47% 100.00%
EPS 27.76 23.43 22.85 29.14 27.40 21.62 20.48 5.19%
  YoY % 18.48% 2.54% -21.59% 6.35% 26.73% 5.57% -
  Horiz. % 135.55% 114.40% 111.57% 142.29% 133.79% 105.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.4997 5.2881 4.8690 7.3099 6.6167 5.5215 4.8795 2.01%
  YoY % 4.00% 8.61% -33.39% 10.48% 19.84% 13.16% -
  Horiz. % 112.71% 108.37% 99.78% 149.81% 135.60% 113.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 332,024
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 122.52 109.49 105.27 90.73 85.39 77.20 71.16 9.47%
  YoY % 11.90% 4.01% 16.03% 6.25% 10.61% 8.49% -
  Horiz. % 172.18% 153.86% 147.93% 127.50% 120.00% 108.49% 100.00%
EPS 27.76 23.42 22.84 19.33 18.18 14.35 13.59 12.63%
  YoY % 18.53% 2.54% 18.16% 6.33% 26.69% 5.59% -
  Horiz. % 204.27% 172.33% 168.06% 142.24% 133.77% 105.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.4997 5.2864 4.8674 4.8501 4.3898 3.6638 3.2375 9.22%
  YoY % 4.03% 8.61% 0.36% 10.49% 19.82% 13.17% -
  Horiz. % 169.87% 163.29% 150.34% 149.81% 135.59% 113.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 17.5400 16.5800 13.7800 17.5800 15.3000 13.3000 11.8600 -
P/RPS 14.32 15.14 13.09 12.86 11.89 11.43 11.06 4.40%
  YoY % -5.42% 15.66% 1.79% 8.16% 4.02% 3.35% -
  Horiz. % 129.48% 136.89% 118.35% 116.27% 107.50% 103.35% 100.00%
P/EPS 63.18 70.76 60.31 60.33 55.84 61.52 57.91 1.46%
  YoY % -10.71% 17.33% -0.03% 8.04% -9.23% 6.23% -
  Horiz. % 109.10% 122.19% 104.14% 104.18% 96.43% 106.23% 100.00%
EY 1.58 1.41 1.66 1.66 1.79 1.63 1.73 -1.50%
  YoY % 12.06% -15.06% 0.00% -7.26% 9.82% -5.78% -
  Horiz. % 91.33% 81.50% 95.95% 95.95% 103.47% 94.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.19 3.14 2.83 2.40 2.31 2.41 2.43 4.64%
  YoY % 1.59% 10.95% 17.92% 3.90% -4.15% -0.82% -
  Horiz. % 131.28% 129.22% 116.46% 98.77% 95.06% 99.18% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 09/10/17 06/10/16 08/10/15 08/10/14 08/10/13 09/10/12 06/10/11 -
Price 17.9000 16.5000 14.4400 17.4800 15.4400 13.5000 11.7800 -
P/RPS 14.61 15.07 13.71 12.78 12.00 11.60 10.98 4.87%
  YoY % -3.05% 9.92% 7.28% 6.50% 3.45% 5.65% -
  Horiz. % 133.06% 137.25% 124.86% 116.39% 109.29% 105.65% 100.00%
P/EPS 64.48 70.42 63.19 59.99 56.35 62.44 57.52 1.92%
  YoY % -8.44% 11.44% 5.33% 6.46% -9.75% 8.55% -
  Horiz. % 112.10% 122.43% 109.86% 104.29% 97.97% 108.55% 100.00%
EY 1.55 1.42 1.58 1.67 1.77 1.60 1.74 -1.91%
  YoY % 9.15% -10.13% -5.39% -5.65% 10.62% -8.05% -
  Horiz. % 89.08% 81.61% 90.80% 95.98% 101.72% 91.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.25 3.12 2.97 2.39 2.33 2.44 2.41 5.11%
  YoY % 4.17% 5.05% 24.27% 2.58% -4.51% 1.24% -
  Horiz. % 134.85% 129.46% 123.24% 99.17% 96.68% 101.24% 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.
 


 

221  301  575  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.165+0.005 
 MNC 0.100.00 
 NETX 0.055-0.005 
 PALETTE 0.395+0.03 
 NEXGRAM 0.040.00 
 APFT 0.025-0.01 
 IFCAMSC 0.425+0.025 
 PTRANS-WA 0.195+0.025 
 ASIABIO 0.20-0.01 
 TIGER 0.05+0.005 
Partners & Brokers