Highlights

[LPI] QoQ Annualized Quarter Result on 2015-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 27-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     10.04%    YoY -     13.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,364,453 1,319,622 1,282,244 1,284,586 1,261,284 1,192,912 1,166,920 10.96%
  QoQ % 3.40% 2.92% -0.18% 1.85% 5.73% 2.23% -
  Horiz. % 116.93% 113.09% 109.88% 110.08% 108.09% 102.23% 100.00%
PBT 549,412 629,310 328,724 393,066 356,600 345,150 282,984 55.44%
  QoQ % -12.70% 91.44% -16.37% 10.23% 3.32% 21.97% -
  Horiz. % 194.15% 222.38% 116.16% 138.90% 126.01% 121.97% 100.00%
Tax -75,048 -73,300 -67,180 -72,077 -64,896 -59,278 -54,196 24.16%
  QoQ % -2.38% -9.11% 6.79% -11.07% -9.48% -9.38% -
  Horiz. % 138.48% 135.25% 123.96% 132.99% 119.74% 109.38% 100.00%
NP 474,364 556,010 261,544 320,989 291,704 285,872 228,788 62.38%
  QoQ % -14.68% 112.59% -18.52% 10.04% 2.04% 24.95% -
  Horiz. % 207.34% 243.02% 114.32% 140.30% 127.50% 124.95% 100.00%
NP to SH 474,364 556,010 261,544 320,989 291,704 285,872 228,788 62.38%
  QoQ % -14.68% 112.59% -18.52% 10.04% 2.04% 24.95% -
  Horiz. % 207.34% 243.02% 114.32% 140.30% 127.50% 124.95% 100.00%
Tax Rate 13.66 % 11.65 % 20.44 % 18.34 % 18.20 % 17.17 % 19.15 % -20.12%
  QoQ % 17.25% -43.00% 11.45% 0.77% 6.00% -10.34% -
  Horiz. % 71.33% 60.84% 106.74% 95.77% 95.04% 89.66% 100.00%
Total Cost 890,089 763,612 1,020,700 963,597 969,580 907,040 938,132 -3.43%
  QoQ % 16.56% -25.19% 5.93% -0.62% 6.89% -3.31% -
  Horiz. % 94.88% 81.40% 108.80% 102.71% 103.35% 96.69% 100.00%
Net Worth 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 5.34%
  QoQ % 0.76% 5.72% -5.21% 7.56% -2.96% 2.60% -
  Horiz. % 108.13% 107.32% 101.51% 107.09% 99.56% 102.60% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 110,661 165,993 - 232,390 88,529 132,794 - -
  QoQ % -33.33% 0.00% 0.00% 162.50% -33.33% 0.00% -
  Horiz. % 83.33% 125.00% 0.00% 175.00% 66.67% 100.00% -
Div Payout % 23.33 % 29.85 % - % 72.40 % 30.35 % 46.45 % - % -
  QoQ % -21.84% 0.00% 0.00% 138.55% -34.66% 0.00% -
  Horiz. % 50.23% 64.26% 0.00% 155.87% 65.34% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 5.34%
  QoQ % 0.76% 5.72% -5.21% 7.56% -2.96% 2.60% -
  Horiz. % 108.13% 107.32% 101.51% 107.09% 99.56% 102.60% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 34.77 % 42.13 % 20.40 % 24.99 % 23.13 % 23.96 % 19.61 % 46.34%
  QoQ % -17.47% 106.52% -18.37% 8.04% -3.46% 22.18% -
  Horiz. % 177.31% 214.84% 104.03% 127.43% 117.95% 122.18% 100.00%
ROE 27.02 % 31.91 % 15.87 % 18.46 % 18.05 % 17.16 % 14.09 % 54.17%
  QoQ % -15.32% 101.07% -14.03% 2.27% 5.19% 21.79% -
  Horiz. % 191.77% 226.47% 112.63% 131.01% 128.11% 121.79% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 411.00 397.49 386.23 386.94 379.92 359.33 351.50 10.96%
  QoQ % 3.40% 2.92% -0.18% 1.85% 5.73% 2.23% -
  Horiz. % 116.93% 113.08% 109.88% 110.08% 108.09% 102.23% 100.00%
EPS 142.89 167.48 78.80 96.69 87.87 86.10 68.92 62.38%
  QoQ % -14.68% 112.54% -18.50% 10.04% 2.06% 24.93% -
  Horiz. % 207.33% 243.01% 114.34% 140.29% 127.50% 124.93% 100.00%
DPS 33.33 50.00 0.00 70.00 26.67 40.00 0.00 -
  QoQ % -33.34% 0.00% 0.00% 162.47% -33.32% 0.00% -
  Horiz. % 83.33% 125.00% 0.00% 175.00% 66.68% 100.00% -
NAPS 5.2881 5.2484 4.9642 5.2370 4.8690 5.0173 4.8903 5.34%
  QoQ % 0.76% 5.72% -5.21% 7.56% -2.96% 2.60% -
  Horiz. % 108.13% 107.32% 101.51% 107.09% 99.56% 102.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 342.50 331.24 321.86 322.45 316.60 299.44 292.91 10.96%
  QoQ % 3.40% 2.91% -0.18% 1.85% 5.73% 2.23% -
  Horiz. % 116.93% 113.09% 109.88% 110.09% 108.09% 102.23% 100.00%
EPS 119.07 139.57 65.65 80.57 73.22 71.76 57.43 62.38%
  QoQ % -14.69% 112.60% -18.52% 10.04% 2.03% 24.95% -
  Horiz. % 207.33% 243.03% 114.31% 140.29% 127.49% 124.95% 100.00%
DPS 27.78 41.67 0.00 58.33 22.22 33.33 0.00 -
  QoQ % -33.33% 0.00% 0.00% 162.51% -33.33% 0.00% -
  Horiz. % 83.35% 125.02% 0.00% 175.01% 66.67% 100.00% -
NAPS 4.4068 4.3737 4.1368 4.3642 4.0575 4.1811 4.0753 5.34%
  QoQ % 0.76% 5.73% -5.21% 7.56% -2.96% 2.60% -
  Horiz. % 108.13% 107.32% 101.51% 107.09% 99.56% 102.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 16.5800 15.8600 15.3600 16.0800 13.7800 13.8800 15.0800 -
P/RPS 4.03 3.99 3.98 4.16 3.63 3.86 4.29 -4.07%
  QoQ % 1.00% 0.25% -4.33% 14.60% -5.96% -10.02% -
  Horiz. % 93.94% 93.01% 92.77% 96.97% 84.62% 89.98% 100.00%
P/EPS 11.60 9.47 19.50 16.63 15.68 16.12 21.88 -34.42%
  QoQ % 22.49% -51.44% 17.26% 6.06% -2.73% -26.33% -
  Horiz. % 53.02% 43.28% 89.12% 76.01% 71.66% 73.67% 100.00%
EY 8.62 10.56 5.13 6.01 6.38 6.20 4.57 52.48%
  QoQ % -18.37% 105.85% -14.64% -5.80% 2.90% 35.67% -
  Horiz. % 188.62% 231.07% 112.25% 131.51% 139.61% 135.67% 100.00%
DY 2.01 3.15 0.00 4.35 1.94 2.88 0.00 -
  QoQ % -36.19% 0.00% 0.00% 124.23% -32.64% 0.00% -
  Horiz. % 69.79% 109.38% 0.00% 151.04% 67.36% 100.00% -
P/NAPS 3.14 3.02 3.09 3.07 2.83 2.77 3.08 1.29%
  QoQ % 3.97% -2.27% 0.65% 8.48% 2.17% -10.06% -
  Horiz. % 101.95% 98.05% 100.32% 99.68% 91.88% 89.94% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 06/10/16 11/07/16 07/04/16 27/01/16 08/10/15 08/07/15 08/04/15 -
Price 16.5000 16.1400 15.5800 15.7000 14.4400 14.1800 14.8800 -
P/RPS 4.01 4.06 4.03 4.06 3.80 3.95 4.23 -3.49%
  QoQ % -1.23% 0.74% -0.74% 6.84% -3.80% -6.62% -
  Horiz. % 94.80% 95.98% 95.27% 95.98% 89.83% 93.38% 100.00%
P/EPS 11.55 9.64 19.78 16.24 16.43 16.47 21.59 -34.02%
  QoQ % 19.81% -51.26% 21.80% -1.16% -0.24% -23.71% -
  Horiz. % 53.50% 44.65% 91.62% 75.22% 76.10% 76.29% 100.00%
EY 8.66 10.38 5.06 6.16 6.08 6.07 4.63 51.63%
  QoQ % -16.57% 105.14% -17.86% 1.32% 0.16% 31.10% -
  Horiz. % 187.04% 224.19% 109.29% 133.05% 131.32% 131.10% 100.00%
DY 2.02 3.10 0.00 4.46 1.85 2.82 0.00 -
  QoQ % -34.84% 0.00% 0.00% 141.08% -34.40% 0.00% -
  Horiz. % 71.63% 109.93% 0.00% 158.16% 65.60% 100.00% -
P/NAPS 3.12 3.08 3.14 3.00 2.97 2.83 3.04 1.74%
  QoQ % 1.30% -1.91% 4.67% 1.01% 4.95% -6.91% -
  Horiz. % 102.63% 101.32% 103.29% 98.68% 97.70% 93.09% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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