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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,615,632 1,602,701 1,604,593 1,559,208 1,570,808 1,513,663 1,499,517 5.09%
  QoQ % 0.81% -0.12% 2.91% -0.74% 3.78% 0.94% -
  Horiz. % 107.74% 106.88% 107.01% 103.98% 104.75% 100.94% 100.00%
PBT 391,664 414,719 399,237 376,138 381,776 405,965 393,453 -0.30%
  QoQ % -5.56% 3.88% 6.14% -1.48% -5.96% 3.18% -
  Horiz. % 99.55% 105.40% 101.47% 95.60% 97.03% 103.18% 100.00%
Tax -79,996 -92,358 -84,893 -80,258 -73,144 -91,916 -86,725 -5.24%
  QoQ % 13.38% -8.79% -5.78% -9.73% 20.42% -5.99% -
  Horiz. % 92.24% 106.49% 97.89% 92.54% 84.34% 105.99% 100.00%
NP 311,668 322,361 314,344 295,880 308,632 314,049 306,728 1.07%
  QoQ % -3.32% 2.55% 6.24% -4.13% -1.72% 2.39% -
  Horiz. % 101.61% 105.10% 102.48% 96.46% 100.62% 102.39% 100.00%
NP to SH 311,668 322,361 314,344 295,880 308,632 314,049 306,728 1.07%
  QoQ % -3.32% 2.55% 6.24% -4.13% -1.72% 2.39% -
  Horiz. % 101.61% 105.10% 102.48% 96.46% 100.62% 102.39% 100.00%
Tax Rate 20.42 % 22.27 % 21.26 % 21.34 % 19.16 % 22.64 % 22.04 % -4.96%
  QoQ % -8.31% 4.75% -0.37% 11.38% -15.37% 2.72% -
  Horiz. % 92.65% 101.04% 96.46% 96.82% 86.93% 102.72% 100.00%
Total Cost 1,303,964 1,280,340 1,290,249 1,263,328 1,262,176 1,199,614 1,192,789 6.12%
  QoQ % 1.85% -0.77% 2.13% 0.09% 5.22% 0.57% -
  Horiz. % 109.32% 107.34% 108.17% 105.91% 105.82% 100.57% 100.00%
Net Worth 1,714,999 1,961,398 1,912,756 2,060,436 1,994,703 2,156,765 2,086,451 -12.24%
  QoQ % -12.56% 2.54% -7.17% 3.30% -7.51% 3.37% -
  Horiz. % 82.20% 94.01% 91.68% 98.75% 95.60% 103.37% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 278,868 143,417 215,126 - 270,900 138,106 -
  QoQ % 0.00% 94.44% -33.33% 0.00% 0.00% 96.15% -
  Horiz. % 0.00% 201.92% 103.85% 155.77% 0.00% 196.15% 100.00%
Div Payout % - % 86.51 % 45.62 % 72.71 % - % 86.26 % 45.03 % -
  QoQ % 0.00% 89.63% -37.26% 0.00% 0.00% 91.56% -
  Horiz. % 0.00% 192.12% 101.31% 161.47% 0.00% 191.56% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,714,999 1,961,398 1,912,756 2,060,436 1,994,703 2,156,765 2,086,451 -12.24%
  QoQ % -12.56% 2.54% -7.17% 3.30% -7.51% 3.37% -
  Horiz. % 82.20% 94.01% 91.68% 98.75% 95.60% 103.37% 100.00%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 -
  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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 19.29 % 20.11 % 19.59 % 18.98 % 19.65 % 20.75 % 20.46 % -3.85%
  QoQ % -4.08% 2.65% 3.21% -3.41% -5.30% 1.42% -
  Horiz. % 94.28% 98.29% 95.75% 92.77% 96.04% 101.42% 100.00%
ROE 18.17 % 16.44 % 16.43 % 14.36 % 15.47 % 14.56 % 14.70 % 15.16%
  QoQ % 10.52% 0.06% 14.42% -7.18% 6.25% -0.95% -
  Horiz. % 123.61% 111.84% 111.77% 97.69% 105.24% 99.05% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 405.55 402.30 402.78 391.38 394.30 379.95 376.40 5.09%
  QoQ % 0.81% -0.12% 2.91% -0.74% 3.78% 0.94% -
  Horiz. % 107.74% 106.88% 107.01% 103.98% 104.76% 100.94% 100.00%
EPS 78.24 80.92 78.91 74.28 77.48 78.83 76.99 1.08%
  QoQ % -3.31% 2.55% 6.23% -4.13% -1.71% 2.39% -
  Horiz. % 101.62% 105.10% 102.49% 96.48% 100.64% 102.39% 100.00%
DPS 0.00 70.00 36.00 54.00 0.00 68.00 34.67 -
  QoQ % 0.00% 94.44% -33.33% 0.00% 0.00% 96.13% -
  Horiz. % 0.00% 201.90% 103.84% 155.75% 0.00% 196.13% 100.00%
NAPS 4.3049 4.9234 4.8013 5.1720 5.0070 5.4138 5.2373 -12.24%
  QoQ % -12.56% 2.54% -7.17% 3.30% -7.51% 3.37% -
  Horiz. % 82.20% 94.01% 91.68% 98.75% 95.60% 103.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,418
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 405.51 402.27 402.74 391.35 394.26 379.92 376.37 5.09%
  QoQ % 0.81% -0.12% 2.91% -0.74% 3.77% 0.94% -
  Horiz. % 107.74% 106.88% 107.01% 103.98% 104.75% 100.94% 100.00%
EPS 78.23 80.91 78.90 74.26 77.46 78.82 76.99 1.07%
  QoQ % -3.31% 2.55% 6.25% -4.13% -1.73% 2.38% -
  Horiz. % 101.61% 105.09% 102.48% 96.45% 100.61% 102.38% 100.00%
DPS 0.00 69.99 36.00 54.00 0.00 67.99 34.66 -
  QoQ % 0.00% 94.42% -33.33% 0.00% 0.00% 96.16% -
  Horiz. % 0.00% 201.93% 103.87% 155.80% 0.00% 196.16% 100.00%
NAPS 4.3045 4.9230 4.8009 5.1715 5.0065 5.4133 5.2368 -12.24%
  QoQ % -12.56% 2.54% -7.17% 3.30% -7.51% 3.37% -
  Horiz. % 82.20% 94.01% 91.68% 98.75% 95.60% 103.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 11.6000 15.1000 15.6400 15.7600 15.9200 15.7400 17.0000 -
P/RPS 2.86 3.75 3.88 4.03 4.04 4.14 4.52 -26.28%
  QoQ % -23.73% -3.35% -3.72% -0.25% -2.42% -8.41% -
  Horiz. % 63.27% 82.96% 85.84% 89.16% 89.38% 91.59% 100.00%
P/EPS 14.83 18.66 19.82 21.22 20.55 19.97 22.08 -23.29%
  QoQ % -20.53% -5.85% -6.60% 3.26% 2.90% -9.56% -
  Horiz. % 67.16% 84.51% 89.76% 96.11% 93.07% 90.44% 100.00%
EY 6.74 5.36 5.05 4.71 4.87 5.01 4.53 30.30%
  QoQ % 25.75% 6.14% 7.22% -3.29% -2.79% 10.60% -
  Horiz. % 148.79% 118.32% 111.48% 103.97% 107.51% 110.60% 100.00%
DY 0.00 4.64 2.30 3.43 0.00 4.32 2.04 -
  QoQ % 0.00% 101.74% -32.94% 0.00% 0.00% 111.76% -
  Horiz. % 0.00% 227.45% 112.75% 168.14% 0.00% 211.76% 100.00%
P/NAPS 2.69 3.07 3.26 3.05 3.18 2.91 3.25 -11.84%
  QoQ % -12.38% -5.83% 6.89% -4.09% 9.28% -10.46% -
  Horiz. % 82.77% 94.46% 100.31% 93.85% 97.85% 89.54% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 04/05/20 03/02/20 15/10/19 15/07/19 15/04/19 29/01/19 10/10/18 -
Price 12.9800 14.8000 15.4800 16.0600 15.6800 16.4200 16.8000 -
P/RPS 3.20 3.68 3.84 4.10 3.98 4.32 4.46 -19.84%
  QoQ % -13.04% -4.17% -6.34% 3.02% -7.87% -3.14% -
  Horiz. % 71.75% 82.51% 86.10% 91.93% 89.24% 96.86% 100.00%
P/EPS 16.59 18.29 19.62 21.62 20.24 20.83 21.82 -16.68%
  QoQ % -9.29% -6.78% -9.25% 6.82% -2.83% -4.54% -
  Horiz. % 76.03% 83.82% 89.92% 99.08% 92.76% 95.46% 100.00%
EY 6.03 5.47 5.10 4.62 4.94 4.80 4.58 20.11%
  QoQ % 10.24% 7.25% 10.39% -6.48% 2.92% 4.80% -
  Horiz. % 131.66% 119.43% 111.35% 100.87% 107.86% 104.80% 100.00%
DY 0.00 4.73 2.33 3.36 0.00 4.14 2.06 -
  QoQ % 0.00% 103.00% -30.65% 0.00% 0.00% 100.97% -
  Horiz. % 0.00% 229.61% 113.11% 163.11% 0.00% 200.97% 100.00%
P/NAPS 3.02 3.01 3.22 3.11 3.13 3.03 3.21 -3.98%
  QoQ % 0.33% -6.52% 3.54% -0.64% 3.30% -5.61% -
  Horiz. % 94.08% 93.77% 100.31% 96.88% 97.51% 94.39% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS