Highlights

[LPI] QoQ Annualized Quarter Result on 2017-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 10-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -35.44%    YoY -     7.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,470,631 1,476,184 1,400,700 1,390,560 1,378,892 1,364,453 1,319,622 7.47%
  QoQ % -0.38% 5.39% 0.73% 0.85% 1.06% 3.40% -
  Horiz. % 111.44% 111.86% 106.14% 105.38% 104.49% 103.40% 100.00%
PBT 403,749 390,725 356,020 355,176 518,925 549,412 629,310 -25.55%
  QoQ % 3.33% 9.75% 0.24% -31.56% -5.55% -12.70% -
  Horiz. % 64.16% 62.09% 56.57% 56.44% 82.46% 87.30% 100.00%
Tax -89,955 -82,996 -78,766 -72,924 -81,702 -75,048 -73,300 14.58%
  QoQ % -8.38% -5.37% -8.01% 10.74% -8.87% -2.38% -
  Horiz. % 122.72% 113.23% 107.46% 99.49% 111.46% 102.38% 100.00%
NP 313,794 307,729 277,254 282,252 437,223 474,364 556,010 -31.64%
  QoQ % 1.97% 10.99% -1.77% -35.44% -7.83% -14.68% -
  Horiz. % 56.44% 55.35% 49.86% 50.76% 78.64% 85.32% 100.00%
NP to SH 313,794 307,729 277,254 282,252 437,223 474,364 556,010 -31.64%
  QoQ % 1.97% 10.99% -1.77% -35.44% -7.83% -14.68% -
  Horiz. % 56.44% 55.35% 49.86% 50.76% 78.64% 85.32% 100.00%
Tax Rate 22.28 % 21.24 % 22.12 % 20.53 % 15.74 % 13.66 % 11.65 % 53.89%
  QoQ % 4.90% -3.98% 7.74% 30.43% 15.23% 17.25% -
  Horiz. % 191.24% 182.32% 189.87% 176.22% 135.11% 117.25% 100.00%
Total Cost 1,156,837 1,168,454 1,123,446 1,108,308 941,669 890,089 763,612 31.81%
  QoQ % -0.99% 4.01% 1.37% 17.70% 5.79% 16.56% -
  Horiz. % 151.50% 153.02% 147.12% 145.14% 123.32% 116.56% 100.00%
Net Worth 1,920,904 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 1,742,395 6.70%
  QoQ % 5.21% 0.43% 4.73% -5.52% 4.66% 0.76% -
  Horiz. % 110.25% 104.79% 104.33% 99.62% 105.45% 100.76% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 239,029 119,514 179,272 - 265,588 110,661 165,993 27.43%
  QoQ % 100.00% -33.33% 0.00% 0.00% 140.00% -33.33% -
  Horiz. % 144.00% 72.00% 108.00% 0.00% 160.00% 66.67% 100.00%
Div Payout % 76.17 % 38.84 % 64.66 % - % 60.74 % 23.33 % 29.85 % 86.42%
  QoQ % 96.11% -39.93% 0.00% 0.00% 160.35% -21.84% -
  Horiz. % 255.18% 130.12% 216.62% 0.00% 203.48% 78.16% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,920,904 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 1,742,395 6.70%
  QoQ % 5.21% 0.43% 4.73% -5.52% 4.66% 0.76% -
  Horiz. % 110.25% 104.79% 104.33% 99.62% 105.45% 100.76% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 21.34 % 20.85 % 19.79 % 20.30 % 31.71 % 34.77 % 42.13 % -36.38%
  QoQ % 2.35% 5.36% -2.51% -35.98% -8.80% -17.47% -
  Horiz. % 50.65% 49.49% 46.97% 48.18% 75.27% 82.53% 100.00%
ROE 16.34 % 16.85 % 15.25 % 16.26 % 23.80 % 27.02 % 31.91 % -35.92%
  QoQ % -3.03% 10.49% -6.21% -31.68% -11.92% -15.32% -
  Horiz. % 51.21% 52.80% 47.79% 50.96% 74.58% 84.68% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 442.98 444.65 421.92 418.86 415.35 411.00 397.49 7.47%
  QoQ % -0.38% 5.39% 0.73% 0.85% 1.06% 3.40% -
  Horiz. % 111.44% 111.86% 106.15% 105.38% 104.49% 103.40% 100.00%
EPS 94.52 92.69 83.52 85.00 131.70 142.89 167.48 -31.64%
  QoQ % 1.97% 10.98% -1.74% -35.46% -7.83% -14.68% -
  Horiz. % 56.44% 55.34% 49.87% 50.75% 78.64% 85.32% 100.00%
DPS 72.00 36.00 54.00 0.00 80.00 33.33 50.00 27.43%
  QoQ % 100.00% -33.33% 0.00% 0.00% 140.02% -33.34% -
  Horiz. % 144.00% 72.00% 108.00% 0.00% 160.00% 66.66% 100.00%
NAPS 5.7861 5.4997 5.4759 5.2287 5.5343 5.2881 5.2484 6.70%
  QoQ % 5.21% 0.43% 4.73% -5.52% 4.66% 0.76% -
  Horiz. % 110.25% 104.79% 104.33% 99.62% 105.45% 100.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 369.15 370.54 351.60 349.05 346.12 342.50 331.24 7.47%
  QoQ % -0.38% 5.39% 0.73% 0.85% 1.06% 3.40% -
  Horiz. % 111.44% 111.86% 106.15% 105.38% 104.49% 103.40% 100.00%
EPS 78.77 77.24 69.59 70.85 109.75 119.07 139.57 -31.64%
  QoQ % 1.98% 10.99% -1.78% -35.44% -7.83% -14.69% -
  Horiz. % 56.44% 55.34% 49.86% 50.76% 78.63% 85.31% 100.00%
DPS 60.00 30.00 45.00 0.00 66.67 27.78 41.67 27.43%
  QoQ % 100.00% -33.33% 0.00% 0.00% 139.99% -33.33% -
  Horiz. % 143.99% 71.99% 107.99% 0.00% 160.00% 66.67% 100.00%
NAPS 4.8218 4.5831 4.5633 4.3573 4.6119 4.4068 4.3737 6.70%
  QoQ % 5.21% 0.43% 4.73% -5.52% 4.65% 0.76% -
  Horiz. % 110.25% 104.79% 104.33% 99.63% 105.45% 100.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 18.1600 17.5400 18.8800 17.0000 16.3800 16.5800 15.8600 -
P/RPS 4.10 3.94 4.47 4.06 3.94 4.03 3.99 1.82%
  QoQ % 4.06% -11.86% 10.10% 3.05% -2.23% 1.00% -
  Horiz. % 102.76% 98.75% 112.03% 101.75% 98.75% 101.00% 100.00%
P/EPS 19.21 18.92 22.61 20.00 12.44 11.60 9.47 60.04%
  QoQ % 1.53% -16.32% 13.05% 60.77% 7.24% 22.49% -
  Horiz. % 202.85% 199.79% 238.75% 211.19% 131.36% 122.49% 100.00%
EY 5.20 5.28 4.42 5.00 8.04 8.62 10.56 -37.56%
  QoQ % -1.52% 19.46% -11.60% -37.81% -6.73% -18.37% -
  Horiz. % 49.24% 50.00% 41.86% 47.35% 76.14% 81.63% 100.00%
DY 3.96 2.05 2.86 0.00 4.88 2.01 3.15 16.43%
  QoQ % 93.17% -28.32% 0.00% 0.00% 142.79% -36.19% -
  Horiz. % 125.71% 65.08% 90.79% 0.00% 154.92% 63.81% 100.00%
P/NAPS 3.14 3.19 3.45 3.25 2.96 3.14 3.02 2.62%
  QoQ % -1.57% -7.54% 6.15% 9.80% -5.73% 3.97% -
  Horiz. % 103.97% 105.63% 114.24% 107.62% 98.01% 103.97% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 10/01/18 09/10/17 10/07/17 10/04/17 06/02/17 06/10/16 11/07/16 -
Price 19.4200 18.0600 18.6000 17.1800 17.3400 16.5000 16.1400 -
P/RPS 4.38 4.06 4.41 4.10 4.17 4.01 4.06 5.17%
  QoQ % 7.88% -7.94% 7.56% -1.68% 3.99% -1.23% -
  Horiz. % 107.88% 100.00% 108.62% 100.99% 102.71% 98.77% 100.00%
P/EPS 20.55 19.48 22.27 20.21 13.17 11.55 9.64 65.41%
  QoQ % 5.49% -12.53% 10.19% 53.45% 14.03% 19.81% -
  Horiz. % 213.17% 202.07% 231.02% 209.65% 136.62% 119.81% 100.00%
EY 4.87 5.13 4.49 4.95 7.60 8.66 10.38 -39.54%
  QoQ % -5.07% 14.25% -9.29% -34.87% -12.24% -16.57% -
  Horiz. % 46.92% 49.42% 43.26% 47.69% 73.22% 83.43% 100.00%
DY 3.71 1.99 2.90 0.00 4.61 2.02 3.10 12.68%
  QoQ % 86.43% -31.38% 0.00% 0.00% 128.22% -34.84% -
  Horiz. % 119.68% 64.19% 93.55% 0.00% 148.71% 65.16% 100.00%
P/NAPS 3.36 3.28 3.40 3.29 3.13 3.12 3.08 5.96%
  QoQ % 2.44% -3.53% 3.34% 5.11% 0.32% 1.30% -
  Horiz. % 109.09% 106.49% 110.39% 106.82% 101.62% 101.30% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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