Highlights

[LPI] QoQ Annualized Quarter Result on 2019-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 15-Jul-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -4.13%    YoY -     7.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,604,593 1,559,208 1,570,808 1,513,663 1,499,517 1,468,092 1,523,992 3.49%
  QoQ % 2.91% -0.74% 3.78% 0.94% 2.14% -3.67% -
  Horiz. % 105.29% 102.31% 103.07% 99.32% 98.39% 96.33% 100.00%
PBT 399,237 376,138 381,776 405,965 393,453 356,910 366,312 5.90%
  QoQ % 6.14% -1.48% -5.96% 3.18% 10.24% -2.57% -
  Horiz. % 108.99% 102.68% 104.22% 110.82% 107.41% 97.43% 100.00%
Tax -84,893 -80,258 -73,144 -91,916 -86,725 -80,434 -76,312 7.36%
  QoQ % -5.78% -9.73% 20.42% -5.99% -7.82% -5.40% -
  Horiz. % 111.25% 105.17% 95.85% 120.45% 113.65% 105.40% 100.00%
NP 314,344 295,880 308,632 314,049 306,728 276,476 290,000 5.52%
  QoQ % 6.24% -4.13% -1.72% 2.39% 10.94% -4.66% -
  Horiz. % 108.39% 102.03% 106.42% 108.29% 105.77% 95.34% 100.00%
NP to SH 314,344 295,880 308,632 314,049 306,728 276,476 290,000 5.52%
  QoQ % 6.24% -4.13% -1.72% 2.39% 10.94% -4.66% -
  Horiz. % 108.39% 102.03% 106.42% 108.29% 105.77% 95.34% 100.00%
Tax Rate 21.26 % 21.34 % 19.16 % 22.64 % 22.04 % 22.54 % 20.83 % 1.37%
  QoQ % -0.37% 11.38% -15.37% 2.72% -2.22% 8.21% -
  Horiz. % 102.06% 102.45% 91.98% 108.69% 105.81% 108.21% 100.00%
Total Cost 1,290,249 1,263,328 1,262,176 1,199,614 1,192,789 1,191,616 1,233,992 3.01%
  QoQ % 2.13% 0.09% 5.22% 0.57% 0.10% -3.43% -
  Horiz. % 104.56% 102.38% 102.28% 97.21% 96.66% 96.57% 100.00%
Net Worth 1,912,756 2,060,436 1,994,703 2,156,765 2,086,451 2,022,670 1,985,342 -2.45%
  QoQ % -7.17% 3.30% -7.51% 3.37% 3.15% 1.88% -
  Horiz. % 96.34% 103.78% 100.47% 108.63% 105.09% 101.88% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 143,417 215,126 - 270,900 138,106 207,159 - -
  QoQ % -33.33% 0.00% 0.00% 96.15% -33.33% 0.00% -
  Horiz. % 69.23% 103.85% 0.00% 130.77% 66.67% 100.00% -
Div Payout % 45.62 % 72.71 % - % 86.26 % 45.03 % 74.93 % - % -
  QoQ % -37.26% 0.00% 0.00% 91.56% -39.90% 0.00% -
  Horiz. % 60.88% 97.04% 0.00% 115.12% 60.10% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,912,756 2,060,436 1,994,703 2,156,765 2,086,451 2,022,670 1,985,342 -2.45%
  QoQ % -7.17% 3.30% -7.51% 3.37% 3.15% 1.88% -
  Horiz. % 96.34% 103.78% 100.47% 108.63% 105.09% 101.88% 100.00%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 331,986 12.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 20.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 120.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 19.59 % 18.98 % 19.65 % 20.75 % 20.46 % 18.83 % 19.03 % 1.95%
  QoQ % 3.21% -3.41% -5.30% 1.42% 8.66% -1.05% -
  Horiz. % 102.94% 99.74% 103.26% 109.04% 107.51% 98.95% 100.00%
ROE 16.43 % 14.36 % 15.47 % 14.56 % 14.70 % 13.67 % 14.61 % 8.13%
  QoQ % 14.42% -7.18% 6.25% -0.95% 7.53% -6.43% -
  Horiz. % 112.46% 98.29% 105.89% 99.66% 100.62% 93.57% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 402.78 391.38 394.30 379.95 376.40 368.51 459.05 -8.34%
  QoQ % 2.91% -0.74% 3.78% 0.94% 2.14% -19.72% -
  Horiz. % 87.74% 85.26% 85.89% 82.77% 82.00% 80.28% 100.00%
EPS 78.91 74.28 77.48 78.83 76.99 69.40 87.36 -6.55%
  QoQ % 6.23% -4.13% -1.71% 2.39% 10.94% -20.56% -
  Horiz. % 90.33% 85.03% 88.69% 90.24% 88.13% 79.44% 100.00%
DPS 36.00 54.00 0.00 68.00 34.67 52.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 96.13% -33.33% 0.00% -
  Horiz. % 69.23% 103.85% 0.00% 130.77% 66.67% 100.00% -
NAPS 4.8013 5.1720 5.0070 5.4138 5.2373 5.0772 5.9802 -13.61%
  QoQ % -7.17% 3.30% -7.51% 3.37% 3.15% -15.10% -
  Horiz. % 80.29% 86.49% 83.73% 90.53% 87.58% 84.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 402.78 391.38 394.30 379.95 376.40 368.51 382.54 3.49%
  QoQ % 2.91% -0.74% 3.78% 0.94% 2.14% -3.67% -
  Horiz. % 105.29% 102.31% 103.07% 99.32% 98.39% 96.33% 100.00%
EPS 78.91 74.28 77.48 78.83 76.99 69.40 72.79 5.52%
  QoQ % 6.23% -4.13% -1.71% 2.39% 10.94% -4.66% -
  Horiz. % 108.41% 102.05% 106.44% 108.30% 105.77% 95.34% 100.00%
DPS 36.00 54.00 0.00 68.00 34.67 52.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 96.13% -33.33% 0.00% -
  Horiz. % 69.23% 103.85% 0.00% 130.77% 66.67% 100.00% -
NAPS 4.8013 5.1720 5.0070 5.4138 5.2373 5.0772 4.9835 -2.45%
  QoQ % -7.17% 3.30% -7.51% 3.37% 3.15% 1.88% -
  Horiz. % 96.34% 103.78% 100.47% 108.63% 105.09% 101.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 15.6400 15.7600 15.9200 15.7400 17.0000 17.0800 19.8200 -
P/RPS 3.88 4.03 4.04 4.14 4.52 4.63 4.32 -6.90%
  QoQ % -3.72% -0.25% -2.42% -8.41% -2.38% 7.18% -
  Horiz. % 89.81% 93.29% 93.52% 95.83% 104.63% 107.18% 100.00%
P/EPS 19.82 21.22 20.55 19.97 22.08 24.61 22.69 -8.61%
  QoQ % -6.60% 3.26% 2.90% -9.56% -10.28% 8.46% -
  Horiz. % 87.35% 93.52% 90.57% 88.01% 97.31% 108.46% 100.00%
EY 5.05 4.71 4.87 5.01 4.53 4.06 4.41 9.45%
  QoQ % 7.22% -3.29% -2.79% 10.60% 11.58% -7.94% -
  Horiz. % 114.51% 106.80% 110.43% 113.61% 102.72% 92.06% 100.00%
DY 2.30 3.43 0.00 4.32 2.04 3.04 0.00 -
  QoQ % -32.94% 0.00% 0.00% 111.76% -32.89% 0.00% -
  Horiz. % 75.66% 112.83% 0.00% 142.11% 67.11% 100.00% -
P/NAPS 3.26 3.05 3.18 2.91 3.25 3.36 3.31 -1.01%
  QoQ % 6.89% -4.09% 9.28% -10.46% -3.27% 1.51% -
  Horiz. % 98.49% 92.15% 96.07% 87.92% 98.19% 101.51% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 15/10/19 15/07/19 15/04/19 29/01/19 10/10/18 09/07/18 26/04/18 -
Price 15.4800 16.0600 15.6800 16.4200 16.8000 17.0000 16.1400 -
P/RPS 3.84 4.10 3.98 4.32 4.46 4.61 3.52 5.97%
  QoQ % -6.34% 3.02% -7.87% -3.14% -3.25% 30.97% -
  Horiz. % 109.09% 116.48% 113.07% 122.73% 126.70% 130.97% 100.00%
P/EPS 19.62 21.62 20.24 20.83 21.82 24.50 18.48 4.07%
  QoQ % -9.25% 6.82% -2.83% -4.54% -10.94% 32.58% -
  Horiz. % 106.17% 116.99% 109.52% 112.72% 118.07% 132.58% 100.00%
EY 5.10 4.62 4.94 4.80 4.58 4.08 5.41 -3.85%
  QoQ % 10.39% -6.48% 2.92% 4.80% 12.25% -24.58% -
  Horiz. % 94.27% 85.40% 91.31% 88.72% 84.66% 75.42% 100.00%
DY 2.33 3.36 0.00 4.14 2.06 3.06 0.00 -
  QoQ % -30.65% 0.00% 0.00% 100.97% -32.68% 0.00% -
  Horiz. % 76.14% 109.80% 0.00% 135.29% 67.32% 100.00% -
P/NAPS 3.22 3.11 3.13 3.03 3.21 3.35 2.70 12.45%
  QoQ % 3.54% -0.64% 3.30% -5.61% -4.18% 24.07% -
  Horiz. % 119.26% 115.19% 115.93% 112.22% 118.89% 124.07% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers