Highlights

[LPI] QoQ Annualized Quarter Result on 2019-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 03-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     2.55%    YoY -     2.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,598,944 1,606,906 1,615,632 1,602,701 1,604,593 1,559,208 1,570,808 1.19%
  QoQ % -0.50% -0.54% 0.81% -0.12% 2.91% -0.74% -
  Horiz. % 101.79% 102.30% 102.85% 102.03% 102.15% 99.26% 100.00%
PBT 413,730 396,426 391,664 414,719 399,237 376,138 381,776 5.49%
  QoQ % 4.37% 1.22% -5.56% 3.88% 6.14% -1.48% -
  Horiz. % 108.37% 103.84% 102.59% 108.63% 104.57% 98.52% 100.00%
Tax -91,736 -85,790 -79,996 -92,358 -84,893 -80,258 -73,144 16.25%
  QoQ % -6.93% -7.24% 13.38% -8.79% -5.78% -9.73% -
  Horiz. % 125.42% 117.29% 109.37% 126.27% 116.06% 109.73% 100.00%
NP 321,994 310,636 311,668 322,361 314,344 295,880 308,632 2.86%
  QoQ % 3.66% -0.33% -3.32% 2.55% 6.24% -4.13% -
  Horiz. % 104.33% 100.65% 100.98% 104.45% 101.85% 95.87% 100.00%
NP to SH 321,994 310,636 311,668 322,361 314,344 295,880 308,632 2.86%
  QoQ % 3.66% -0.33% -3.32% 2.55% 6.24% -4.13% -
  Horiz. % 104.33% 100.65% 100.98% 104.45% 101.85% 95.87% 100.00%
Tax Rate 22.17 % 21.64 % 20.42 % 22.27 % 21.26 % 21.34 % 19.16 % 10.19%
  QoQ % 2.45% 5.97% -8.31% 4.75% -0.37% 11.38% -
  Horiz. % 115.71% 112.94% 106.58% 116.23% 110.96% 111.38% 100.00%
Total Cost 1,276,949 1,296,270 1,303,964 1,280,340 1,290,249 1,263,328 1,262,176 0.78%
  QoQ % -1.49% -0.59% 1.85% -0.77% 2.13% 0.09% -
  Horiz. % 101.17% 102.70% 103.31% 101.44% 102.22% 100.09% 100.00%
Net Worth 1,756,988 1,818,897 1,714,999 1,961,398 1,912,756 2,060,436 1,994,703 -8.09%
  QoQ % -3.40% 6.06% -12.56% 2.54% -7.17% 3.30% -
  Horiz. % 88.08% 91.19% 85.98% 98.33% 95.89% 103.30% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 148,729 223,094 - 278,868 143,417 215,126 - -
  QoQ % -33.33% 0.00% 0.00% 94.44% -33.33% 0.00% -
  Horiz. % 69.14% 103.70% 0.00% 129.63% 66.67% 100.00% -
Div Payout % 46.19 % 71.82 % - % 86.51 % 45.62 % 72.71 % - % -
  QoQ % -35.69% 0.00% 0.00% 89.63% -37.26% 0.00% -
  Horiz. % 63.53% 98.78% 0.00% 118.98% 62.74% 100.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,756,988 1,818,897 1,714,999 1,961,398 1,912,756 2,060,436 1,994,703 -8.09%
  QoQ % -3.40% 6.06% -12.56% 2.54% -7.17% 3.30% -
  Horiz. % 88.08% 91.19% 85.98% 98.33% 95.89% 103.30% 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 20.14 % 19.33 % 19.29 % 20.11 % 19.59 % 18.98 % 19.65 % 1.65%
  QoQ % 4.19% 0.21% -4.08% 2.65% 3.21% -3.41% -
  Horiz. % 102.49% 98.37% 98.17% 102.34% 99.69% 96.59% 100.00%
ROE 18.33 % 17.08 % 18.17 % 16.44 % 16.43 % 14.36 % 15.47 % 11.94%
  QoQ % 7.32% -6.00% 10.52% 0.06% 14.42% -7.18% -
  Horiz. % 118.49% 110.41% 117.45% 106.27% 106.21% 92.82% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 401.36 403.36 405.55 402.30 402.78 391.38 394.30 1.19%
  QoQ % -0.50% -0.54% 0.81% -0.12% 2.91% -0.74% -
  Horiz. % 101.79% 102.30% 102.85% 102.03% 102.15% 99.26% 100.00%
EPS 80.83 77.98 78.24 80.92 78.91 74.28 77.48 2.85%
  QoQ % 3.65% -0.33% -3.31% 2.55% 6.23% -4.13% -
  Horiz. % 104.32% 100.65% 100.98% 104.44% 101.85% 95.87% 100.00%
DPS 37.33 56.00 0.00 70.00 36.00 54.00 0.00 -
  QoQ % -33.34% 0.00% 0.00% 94.44% -33.33% 0.00% -
  Horiz. % 69.13% 103.70% 0.00% 129.63% 66.67% 100.00% -
NAPS 4.4103 4.5657 4.3049 4.9234 4.8013 5.1720 5.0070 -8.09%
  QoQ % -3.40% 6.06% -12.56% 2.54% -7.17% 3.30% -
  Horiz. % 88.08% 91.19% 85.98% 98.33% 95.89% 103.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 401.36 403.36 405.55 402.30 402.78 391.38 394.30 1.19%
  QoQ % -0.50% -0.54% 0.81% -0.12% 2.91% -0.74% -
  Horiz. % 101.79% 102.30% 102.85% 102.03% 102.15% 99.26% 100.00%
EPS 80.83 77.98 78.24 80.92 78.91 74.28 77.48 2.85%
  QoQ % 3.65% -0.33% -3.31% 2.55% 6.23% -4.13% -
  Horiz. % 104.32% 100.65% 100.98% 104.44% 101.85% 95.87% 100.00%
DPS 37.33 56.00 0.00 70.00 36.00 54.00 0.00 -
  QoQ % -33.34% 0.00% 0.00% 94.44% -33.33% 0.00% -
  Horiz. % 69.13% 103.70% 0.00% 129.63% 66.67% 100.00% -
NAPS 4.4103 4.5657 4.3049 4.9234 4.8013 5.1720 5.0070 -8.09%
  QoQ % -3.40% 6.06% -12.56% 2.54% -7.17% 3.30% -
  Horiz. % 88.08% 91.19% 85.98% 98.33% 95.89% 103.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 12.9200 13.4000 11.6000 15.1000 15.6400 15.7600 15.9200 -
P/RPS 3.22 3.32 2.86 3.75 3.88 4.03 4.04 -14.00%
  QoQ % -3.01% 16.08% -23.73% -3.35% -3.72% -0.25% -
  Horiz. % 79.70% 82.18% 70.79% 92.82% 96.04% 99.75% 100.00%
P/EPS 15.99 17.19 14.83 18.66 19.82 21.22 20.55 -15.36%
  QoQ % -6.98% 15.91% -20.53% -5.85% -6.60% 3.26% -
  Horiz. % 77.81% 83.65% 72.17% 90.80% 96.45% 103.26% 100.00%
EY 6.26 5.82 6.74 5.36 5.05 4.71 4.87 18.17%
  QoQ % 7.56% -13.65% 25.75% 6.14% 7.22% -3.29% -
  Horiz. % 128.54% 119.51% 138.40% 110.06% 103.70% 96.71% 100.00%
DY 2.89 4.18 0.00 4.64 2.30 3.43 0.00 -
  QoQ % -30.86% 0.00% 0.00% 101.74% -32.94% 0.00% -
  Horiz. % 84.26% 121.87% 0.00% 135.28% 67.06% 100.00% -
P/NAPS 2.93 2.93 2.69 3.07 3.26 3.05 3.18 -5.30%
  QoQ % 0.00% 8.92% -12.38% -5.83% 6.89% -4.09% -
  Horiz. % 92.14% 92.14% 84.59% 96.54% 102.52% 95.91% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 15/10/20 17/08/20 04/05/20 03/02/20 15/10/19 15/07/19 15/04/19 -
Price 12.8200 13.2000 12.9800 14.8000 15.4800 16.0600 15.6800 -
P/RPS 3.19 3.27 3.20 3.68 3.84 4.10 3.98 -13.68%
  QoQ % -2.45% 2.19% -13.04% -4.17% -6.34% 3.02% -
  Horiz. % 80.15% 82.16% 80.40% 92.46% 96.48% 103.02% 100.00%
P/EPS 15.86 16.93 16.59 18.29 19.62 21.62 20.24 -14.97%
  QoQ % -6.32% 2.05% -9.29% -6.78% -9.25% 6.82% -
  Horiz. % 78.36% 83.65% 81.97% 90.37% 96.94% 106.82% 100.00%
EY 6.30 5.91 6.03 5.47 5.10 4.62 4.94 17.55%
  QoQ % 6.60% -1.99% 10.24% 7.25% 10.39% -6.48% -
  Horiz. % 127.53% 119.64% 122.06% 110.73% 103.24% 93.52% 100.00%
DY 2.91 4.24 0.00 4.73 2.33 3.36 0.00 -
  QoQ % -31.37% 0.00% 0.00% 103.00% -30.65% 0.00% -
  Horiz. % 86.61% 126.19% 0.00% 140.77% 69.35% 100.00% -
P/NAPS 2.91 2.89 3.02 3.01 3.22 3.11 3.13 -4.73%
  QoQ % 0.69% -4.30% 0.33% -6.52% 3.54% -0.64% -
  Horiz. % 92.97% 92.33% 96.49% 96.17% 102.88% 99.36% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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