Highlights

[LPI] QoQ Annualized 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 -     -1.77%    YoY -     -50.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,523,992 1,470,631 1,476,184 1,400,700 1,390,560 1,378,892 1,364,453 7.66%
  QoQ % 3.63% -0.38% 5.39% 0.73% 0.85% 1.06% -
  Horiz. % 111.69% 107.78% 108.19% 102.66% 101.91% 101.06% 100.00%
PBT 366,312 403,749 390,725 356,020 355,176 518,925 549,412 -23.70%
  QoQ % -9.27% 3.33% 9.75% 0.24% -31.56% -5.55% -
  Horiz. % 66.67% 73.49% 71.12% 64.80% 64.65% 94.45% 100.00%
Tax -76,312 -89,955 -82,996 -78,766 -72,924 -81,702 -75,048 1.12%
  QoQ % 15.17% -8.38% -5.37% -8.01% 10.74% -8.87% -
  Horiz. % 101.68% 119.86% 110.59% 104.95% 97.17% 108.87% 100.00%
NP 290,000 313,794 307,729 277,254 282,252 437,223 474,364 -27.99%
  QoQ % -7.58% 1.97% 10.99% -1.77% -35.44% -7.83% -
  Horiz. % 61.13% 66.15% 64.87% 58.45% 59.50% 92.17% 100.00%
NP to SH 290,000 313,794 307,729 277,254 282,252 437,223 474,364 -27.99%
  QoQ % -7.58% 1.97% 10.99% -1.77% -35.44% -7.83% -
  Horiz. % 61.13% 66.15% 64.87% 58.45% 59.50% 92.17% 100.00%
Tax Rate 20.83 % 22.28 % 21.24 % 22.12 % 20.53 % 15.74 % 13.66 % 32.52%
  QoQ % -6.51% 4.90% -3.98% 7.74% 30.43% 15.23% -
  Horiz. % 152.49% 163.10% 155.49% 161.93% 150.29% 115.23% 100.00%
Total Cost 1,233,992 1,156,837 1,168,454 1,123,446 1,108,308 941,669 890,089 24.36%
  QoQ % 6.67% -0.99% 4.01% 1.37% 17.70% 5.79% -
  Horiz. % 138.64% 129.97% 131.27% 126.22% 124.52% 105.79% 100.00%
Net Worth 1,985,342 1,920,904 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 8.55%
  QoQ % 3.35% 5.21% 0.43% 4.73% -5.52% 4.66% -
  Horiz. % 113.09% 109.42% 104.00% 103.55% 98.88% 104.66% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 239,029 119,514 179,272 - 265,588 110,661 -
  QoQ % 0.00% 100.00% -33.33% 0.00% 0.00% 140.00% -
  Horiz. % 0.00% 216.00% 108.00% 162.00% 0.00% 240.00% 100.00%
Div Payout % - % 76.17 % 38.84 % 64.66 % - % 60.74 % 23.33 % -
  QoQ % 0.00% 96.11% -39.93% 0.00% 0.00% 160.35% -
  Horiz. % 0.00% 326.49% 166.48% 277.15% 0.00% 260.35% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,985,342 1,920,904 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 8.55%
  QoQ % 3.35% 5.21% 0.43% 4.73% -5.52% 4.66% -
  Horiz. % 113.09% 109.42% 104.00% 103.55% 98.88% 104.66% 100.00%
NOSH 331,986 331,986 331,986 331,986 331,986 331,986 331,986 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 19.03 % 21.34 % 20.85 % 19.79 % 20.30 % 31.71 % 34.77 % -33.11%
  QoQ % -10.82% 2.35% 5.36% -2.51% -35.98% -8.80% -
  Horiz. % 54.73% 61.37% 59.97% 56.92% 58.38% 91.20% 100.00%
ROE 14.61 % 16.34 % 16.85 % 15.25 % 16.26 % 23.80 % 27.02 % -33.65%
  QoQ % -10.59% -3.03% 10.49% -6.21% -31.68% -11.92% -
  Horiz. % 54.07% 60.47% 62.36% 56.44% 60.18% 88.08% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 459.05 442.98 444.65 421.92 418.86 415.35 411.00 7.66%
  QoQ % 3.63% -0.38% 5.39% 0.73% 0.85% 1.06% -
  Horiz. % 111.69% 107.78% 108.19% 102.66% 101.91% 101.06% 100.00%
EPS 87.36 94.52 92.69 83.52 85.00 131.70 142.89 -27.99%
  QoQ % -7.58% 1.97% 10.98% -1.74% -35.46% -7.83% -
  Horiz. % 61.14% 66.15% 64.87% 58.45% 59.49% 92.17% 100.00%
DPS 0.00 72.00 36.00 54.00 0.00 80.00 33.33 -
  QoQ % 0.00% 100.00% -33.33% 0.00% 0.00% 140.02% -
  Horiz. % 0.00% 216.02% 108.01% 162.02% 0.00% 240.02% 100.00%
NAPS 5.9802 5.7861 5.4997 5.4759 5.2287 5.5343 5.2881 8.55%
  QoQ % 3.35% 5.21% 0.43% 4.73% -5.52% 4.66% -
  Horiz. % 113.09% 109.42% 104.00% 103.55% 98.88% 104.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,423
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 382.51 369.11 370.51 351.56 349.02 346.09 342.46 7.66%
  QoQ % 3.63% -0.38% 5.39% 0.73% 0.85% 1.06% -
  Horiz. % 111.69% 107.78% 108.19% 102.66% 101.92% 101.06% 100.00%
EPS 72.79 78.76 77.24 69.59 70.84 109.74 119.06 -27.99%
  QoQ % -7.58% 1.97% 10.99% -1.76% -35.45% -7.83% -
  Horiz. % 61.14% 66.15% 64.87% 58.45% 59.50% 92.17% 100.00%
DPS 0.00 59.99 30.00 45.00 0.00 66.66 27.77 -
  QoQ % 0.00% 99.97% -33.33% 0.00% 0.00% 140.04% -
  Horiz. % 0.00% 216.02% 108.03% 162.05% 0.00% 240.04% 100.00%
NAPS 4.9830 4.8213 4.5826 4.5628 4.3568 4.6115 4.4063 8.55%
  QoQ % 3.35% 5.21% 0.43% 4.73% -5.52% 4.66% -
  Horiz. % 113.09% 109.42% 104.00% 103.55% 98.88% 104.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 19.8200 18.1600 17.5400 18.8800 17.0000 16.3800 16.5800 -
P/RPS 4.32 4.10 3.94 4.47 4.06 3.94 4.03 4.75%
  QoQ % 5.37% 4.06% -11.86% 10.10% 3.05% -2.23% -
  Horiz. % 107.20% 101.74% 97.77% 110.92% 100.74% 97.77% 100.00%
P/EPS 22.69 19.21 18.92 22.61 20.00 12.44 11.60 56.47%
  QoQ % 18.12% 1.53% -16.32% 13.05% 60.77% 7.24% -
  Horiz. % 195.60% 165.60% 163.10% 194.91% 172.41% 107.24% 100.00%
EY 4.41 5.20 5.28 4.42 5.00 8.04 8.62 -36.06%
  QoQ % -15.19% -1.52% 19.46% -11.60% -37.81% -6.73% -
  Horiz. % 51.16% 60.32% 61.25% 51.28% 58.00% 93.27% 100.00%
DY 0.00 3.96 2.05 2.86 0.00 4.88 2.01 -
  QoQ % 0.00% 93.17% -28.32% 0.00% 0.00% 142.79% -
  Horiz. % 0.00% 197.01% 101.99% 142.29% 0.00% 242.79% 100.00%
P/NAPS 3.31 3.14 3.19 3.45 3.25 2.96 3.14 3.58%
  QoQ % 5.41% -1.57% -7.54% 6.15% 9.80% -5.73% -
  Horiz. % 105.41% 100.00% 101.59% 109.87% 103.50% 94.27% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 26/04/18 10/01/18 09/10/17 10/07/17 10/04/17 06/02/17 06/10/16 -
Price 16.1400 19.4200 18.0600 18.6000 17.1800 17.3400 16.5000 -
P/RPS 3.52 4.38 4.06 4.41 4.10 4.17 4.01 -8.33%
  QoQ % -19.63% 7.88% -7.94% 7.56% -1.68% 3.99% -
  Horiz. % 87.78% 109.23% 101.25% 109.98% 102.24% 103.99% 100.00%
P/EPS 18.48 20.55 19.48 22.27 20.21 13.17 11.55 36.84%
  QoQ % -10.07% 5.49% -12.53% 10.19% 53.45% 14.03% -
  Horiz. % 160.00% 177.92% 168.66% 192.81% 174.98% 114.03% 100.00%
EY 5.41 4.87 5.13 4.49 4.95 7.60 8.66 -26.94%
  QoQ % 11.09% -5.07% 14.25% -9.29% -34.87% -12.24% -
  Horiz. % 62.47% 56.24% 59.24% 51.85% 57.16% 87.76% 100.00%
DY 0.00 3.71 1.99 2.90 0.00 4.61 2.02 -
  QoQ % 0.00% 86.43% -31.38% 0.00% 0.00% 128.22% -
  Horiz. % 0.00% 183.66% 98.51% 143.56% 0.00% 228.22% 100.00%
P/NAPS 2.70 3.36 3.28 3.40 3.29 3.13 3.12 -9.20%
  QoQ % -19.64% 2.44% -3.53% 3.34% 5.11% 0.32% -
  Horiz. % 86.54% 107.69% 105.13% 108.97% 105.45% 100.32% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

257  497  547  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 THHEAVY 0.015-0.05 
 IMPIANA 0.085+0.005 
 VS 1.19-0.23 
 VS-WB 0.37-0.075 
 INARI 3.87-0.23 
 DNEX 0.75-0.02 
 SAPNRG 0.0850.00 
 CNOUHUA 0.125+0.025 
 EAH 0.02+0.005 
 ATAIMS 0.42+0.01 
PARTNERS & BROKERS