Highlights

[LPI] YoY Quarter Result on 2017-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 10-Jan-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -9.95%    YoY -     1.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 363,493 355,552 338,623 299,168 294,649 271,929 239,323 7.21%
  YoY % 2.23% 5.00% 13.19% 1.53% 8.36% 13.62% -
  Horiz. % 151.88% 148.57% 141.49% 125.01% 123.12% 113.62% 100.00%
PBT 110,705 106,866 125,616 133,299 71,309 62,622 51,999 13.41%
  YoY % 3.59% -14.93% -5.76% 86.93% 13.87% 20.43% -
  Horiz. % 212.90% 205.52% 241.57% 256.35% 137.14% 120.43% 100.00%
Tax -27,708 -25,416 -23,405 -16,240 -18,917 -15,237 -12,665 13.92%
  YoY % -9.02% -8.59% -44.12% 14.15% -24.15% -20.31% -
  Horiz. % 218.78% 200.68% 184.80% 128.23% 149.36% 120.31% 100.00%
NP 82,997 81,450 102,211 117,059 52,392 47,385 39,334 13.24%
  YoY % 1.90% -20.31% -12.68% 123.43% 10.57% 20.47% -
  Horiz. % 211.01% 207.07% 259.85% 297.60% 133.20% 120.47% 100.00%
NP to SH 82,997 81,450 102,211 117,059 52,392 47,385 39,334 13.24%
  YoY % 1.90% -20.31% -12.68% 123.43% 10.57% 20.47% -
  Horiz. % 211.01% 207.07% 259.85% 297.60% 133.20% 120.47% 100.00%
Tax Rate 25.03 % 23.78 % 18.63 % 12.18 % 26.53 % 24.33 % 24.36 % 0.45%
  YoY % 5.26% 27.64% 52.96% -54.09% 9.04% -0.12% -
  Horiz. % 102.75% 97.62% 76.48% 50.00% 108.91% 99.88% 100.00%
Total Cost 280,496 274,102 236,412 182,109 242,257 224,544 199,989 5.79%
  YoY % 2.33% 15.94% 29.82% -24.83% 7.89% 12.28% -
  Horiz. % 140.26% 137.06% 118.21% 91.06% 121.14% 112.28% 100.00%
Net Worth 1,920,904 1,837,310 1,738,610 1,649,344 1,605,939 1,372,534 1,181,848 8.42%
  YoY % 4.55% 5.68% 5.41% 2.70% 17.01% 16.13% -
  Horiz. % 162.53% 155.46% 147.11% 139.56% 135.88% 116.13% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 149,393 182,592 165,993 121,468 114,518 110,146 110,179 5.20%
  YoY % -18.18% 10.00% 36.66% 6.07% 3.97% -0.03% -
  Horiz. % 135.59% 165.72% 150.66% 110.25% 103.94% 99.97% 100.00%
Div Payout % 180.00 % 224.18 % 162.40 % 103.77 % 218.58 % 232.45 % 280.11 % -7.10%
  YoY % -19.71% 38.04% 56.50% -52.53% -5.97% -17.01% -
  Horiz. % 64.26% 80.03% 57.98% 37.05% 78.03% 82.99% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,920,904 1,837,310 1,738,610 1,649,344 1,605,939 1,372,534 1,181,848 8.42%
  YoY % 4.55% 5.68% 5.41% 2.70% 17.01% 16.13% -
  Horiz. % 162.53% 155.46% 147.11% 139.56% 135.88% 116.13% 100.00%
NOSH 331,986 331,986 331,986 220,852 220,226 220,292 220,358 7.06%
  YoY % 0.00% 0.00% 50.32% 0.28% -0.03% -0.03% -
  Horiz. % 150.66% 150.66% 150.66% 100.22% 99.94% 99.97% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 22.83 % 22.91 % 30.18 % 39.13 % 17.78 % 17.43 % 16.44 % 5.62%
  YoY % -0.35% -24.09% -22.87% 120.08% 2.01% 6.02% -
  Horiz. % 138.87% 139.36% 183.58% 238.02% 108.15% 106.02% 100.00%
ROE 4.32 % 4.43 % 5.88 % 7.10 % 3.26 % 3.45 % 3.33 % 4.43%
  YoY % -2.48% -24.66% -17.18% 117.79% -5.51% 3.60% -
  Horiz. % 129.73% 133.03% 176.58% 213.21% 97.90% 103.60% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 109.49 107.10 102.00 135.46 133.79 123.44 108.61 0.13%
  YoY % 2.23% 5.00% -24.70% 1.25% 8.38% 13.65% -
  Horiz. % 100.81% 98.61% 93.91% 124.72% 123.18% 113.65% 100.00%
EPS 25.00 24.53 30.79 53.00 23.79 21.51 17.85 5.77%
  YoY % 1.92% -20.33% -41.91% 122.78% 10.60% 20.50% -
  Horiz. % 140.06% 137.42% 172.49% 296.92% 133.28% 120.50% 100.00%
DPS 45.00 55.00 50.00 55.00 52.00 50.00 50.00 -1.74%
  YoY % -18.18% 10.00% -9.09% 5.77% 4.00% 0.00% -
  Horiz. % 90.00% 110.00% 100.00% 110.00% 104.00% 100.00% 100.00%
NAPS 5.7861 5.5343 5.2370 7.4681 7.2922 6.2305 5.3633 1.27%
  YoY % 4.55% 5.68% -29.88% 2.41% 17.04% 16.17% -
  Horiz. % 107.88% 103.19% 97.65% 139.24% 135.96% 116.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,382
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 91.24 89.25 85.00 75.10 73.96 68.26 60.07 7.21%
  YoY % 2.23% 5.00% 13.18% 1.54% 8.35% 13.63% -
  Horiz. % 151.89% 148.58% 141.50% 125.02% 123.12% 113.63% 100.00%
EPS 20.83 20.45 25.66 29.38 13.15 11.89 9.87 13.24%
  YoY % 1.86% -20.30% -12.66% 123.42% 10.60% 20.47% -
  Horiz. % 211.04% 207.19% 259.98% 297.67% 133.23% 120.47% 100.00%
DPS 37.50 45.83 41.67 30.49 28.75 27.65 27.66 5.20%
  YoY % -18.18% 9.98% 36.67% 6.05% 3.98% -0.04% -
  Horiz. % 135.57% 165.69% 150.65% 110.23% 103.94% 99.96% 100.00%
NAPS 4.8218 4.6119 4.3642 4.1401 4.0312 3.4453 2.9666 8.42%
  YoY % 4.55% 5.68% 5.41% 2.70% 17.01% 16.14% -
  Horiz. % 162.54% 155.46% 147.11% 139.56% 135.89% 116.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 18.1600 16.3800 16.0800 18.0600 17.4400 14.5400 13.5200 -
P/RPS 16.59 15.29 15.76 13.33 13.04 11.78 12.45 4.90%
  YoY % 8.50% -2.98% 18.23% 2.22% 10.70% -5.38% -
  Horiz. % 133.25% 122.81% 126.59% 107.07% 104.74% 94.62% 100.00%
P/EPS 72.64 66.76 52.23 34.07 73.31 67.60 75.74 -0.69%
  YoY % 8.81% 27.82% 53.30% -53.53% 8.45% -10.75% -
  Horiz. % 95.91% 88.14% 68.96% 44.98% 96.79% 89.25% 100.00%
EY 1.38 1.50 1.91 2.93 1.36 1.48 1.32 0.74%
  YoY % -8.00% -21.47% -34.81% 115.44% -8.11% 12.12% -
  Horiz. % 104.55% 113.64% 144.70% 221.97% 103.03% 112.12% 100.00%
DY 2.48 3.36 3.11 3.05 2.98 3.44 3.70 -6.44%
  YoY % -26.19% 8.04% 1.97% 2.35% -13.37% -7.03% -
  Horiz. % 67.03% 90.81% 84.05% 82.43% 80.54% 92.97% 100.00%
P/NAPS 3.14 2.96 3.07 2.42 2.39 2.33 2.52 3.73%
  YoY % 6.08% -3.58% 26.86% 1.26% 2.58% -7.54% -
  Horiz. % 124.60% 117.46% 121.83% 96.03% 94.84% 92.46% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 10/01/18 06/02/17 27/01/16 28/01/15 08/01/14 08/01/13 09/01/12 -
Price 19.4200 17.3400 15.7000 18.5000 17.8400 14.7200 13.8400 -
P/RPS 17.74 16.19 15.39 13.66 13.33 11.92 12.74 5.67%
  YoY % 9.57% 5.20% 12.66% 2.48% 11.83% -6.44% -
  Horiz. % 139.25% 127.08% 120.80% 107.22% 104.63% 93.56% 100.00%
P/EPS 77.68 70.68 50.99 34.90 74.99 68.43 77.54 0.03%
  YoY % 9.90% 38.62% 46.10% -53.46% 9.59% -11.75% -
  Horiz. % 100.18% 91.15% 65.76% 45.01% 96.71% 88.25% 100.00%
EY 1.29 1.41 1.96 2.87 1.33 1.46 1.29 -
  YoY % -8.51% -28.06% -31.71% 115.79% -8.90% 13.18% -
  Horiz. % 100.00% 109.30% 151.94% 222.48% 103.10% 113.18% 100.00%
DY 2.32 3.17 3.18 2.97 2.91 3.40 3.61 -7.10%
  YoY % -26.81% -0.31% 7.07% 2.06% -14.41% -5.82% -
  Horiz. % 64.27% 87.81% 88.09% 82.27% 80.61% 94.18% 100.00%
P/NAPS 3.36 3.13 3.00 2.48 2.45 2.36 2.58 4.50%
  YoY % 7.35% 4.33% 20.97% 1.22% 3.81% -8.53% -
  Horiz. % 130.23% 121.32% 116.28% 96.12% 94.96% 91.47% 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.
 


 

281  244  523  1161 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KRETAM 0.54-0.155 
 IRIS 0.155+0.02 
 SAPNRG 0.635-0.015 
 BARAKAH 0.185+0.01 
 GBGAQRS-WA 0.07+0.005 
 CUSCAPI 0.255+0.015 
 MYEG 0.975+0.01 
 EAH 0.030.00 
 TDM 0.285+0.015 
 DGSB 0.0750.00 
Partners & Brokers