Highlights

[LPI] QoQ Annualized Quarter Result on 2018-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 26-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -7.58%    YoY -     2.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,513,663 1,499,517 1,468,092 1,523,992 1,470,631 1,476,184 1,400,700 5.29%
  QoQ % 0.94% 2.14% -3.67% 3.63% -0.38% 5.39% -
  Horiz. % 108.06% 107.05% 104.81% 108.80% 104.99% 105.39% 100.00%
PBT 405,965 393,453 356,910 366,312 403,749 390,725 356,020 9.12%
  QoQ % 3.18% 10.24% -2.57% -9.27% 3.33% 9.75% -
  Horiz. % 114.03% 110.51% 100.25% 102.89% 113.41% 109.75% 100.00%
Tax -91,916 -86,725 -80,434 -76,312 -89,955 -82,996 -78,766 10.81%
  QoQ % -5.99% -7.82% -5.40% 15.17% -8.38% -5.37% -
  Horiz. % 116.70% 110.11% 102.12% 96.88% 114.21% 105.37% 100.00%
NP 314,049 306,728 276,476 290,000 313,794 307,729 277,254 8.64%
  QoQ % 2.39% 10.94% -4.66% -7.58% 1.97% 10.99% -
  Horiz. % 113.27% 110.63% 99.72% 104.60% 113.18% 110.99% 100.00%
NP to SH 314,049 306,728 276,476 290,000 313,794 307,729 277,254 8.64%
  QoQ % 2.39% 10.94% -4.66% -7.58% 1.97% 10.99% -
  Horiz. % 113.27% 110.63% 99.72% 104.60% 113.18% 110.99% 100.00%
Tax Rate 22.64 % 22.04 % 22.54 % 20.83 % 22.28 % 21.24 % 22.12 % 1.56%
  QoQ % 2.72% -2.22% 8.21% -6.51% 4.90% -3.98% -
  Horiz. % 102.35% 99.64% 101.90% 94.17% 100.72% 96.02% 100.00%
Total Cost 1,199,614 1,192,789 1,191,616 1,233,992 1,156,837 1,168,454 1,123,446 4.46%
  QoQ % 0.57% 0.10% -3.43% 6.67% -0.99% 4.01% -
  Horiz. % 106.78% 106.17% 106.07% 109.84% 102.97% 104.01% 100.00%
Net Worth 2,156,765 2,086,451 2,022,670 1,985,342 1,920,904 1,825,823 1,817,922 12.03%
  QoQ % 3.37% 3.15% 1.88% 3.35% 5.21% 0.43% -
  Horiz. % 118.64% 114.77% 111.26% 109.21% 105.66% 100.43% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 270,900 138,106 207,159 - 239,029 119,514 179,272 31.58%
  QoQ % 96.15% -33.33% 0.00% 0.00% 100.00% -33.33% -
  Horiz. % 151.11% 77.04% 115.56% 0.00% 133.33% 66.67% 100.00%
Div Payout % 86.26 % 45.03 % 74.93 % - % 76.17 % 38.84 % 64.66 % 21.12%
  QoQ % 91.56% -39.90% 0.00% 0.00% 96.11% -39.93% -
  Horiz. % 133.41% 69.64% 115.88% 0.00% 117.80% 60.07% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,156,765 2,086,451 2,022,670 1,985,342 1,920,904 1,825,823 1,817,922 12.03%
  QoQ % 3.37% 3.15% 1.88% 3.35% 5.21% 0.43% -
  Horiz. % 118.64% 114.77% 111.26% 109.21% 105.66% 100.43% 100.00%
NOSH 398,383 398,383 398,383 331,986 331,986 331,986 331,986 12.89%
  QoQ % 0.00% 0.00% 20.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 20.75 % 20.46 % 18.83 % 19.03 % 21.34 % 20.85 % 19.79 % 3.20%
  QoQ % 1.42% 8.66% -1.05% -10.82% 2.35% 5.36% -
  Horiz. % 104.85% 103.39% 95.15% 96.16% 107.83% 105.36% 100.00%
ROE 14.56 % 14.70 % 13.67 % 14.61 % 16.34 % 16.85 % 15.25 % -3.03%
  QoQ % -0.95% 7.53% -6.43% -10.59% -3.03% 10.49% -
  Horiz. % 95.48% 96.39% 89.64% 95.80% 107.15% 110.49% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 379.95 376.40 368.51 459.05 442.98 444.65 421.92 -6.73%
  QoQ % 0.94% 2.14% -19.72% 3.63% -0.38% 5.39% -
  Horiz. % 90.05% 89.21% 87.34% 108.80% 104.99% 105.39% 100.00%
EPS 78.83 76.99 69.40 87.36 94.52 92.69 83.52 -3.77%
  QoQ % 2.39% 10.94% -20.56% -7.58% 1.97% 10.98% -
  Horiz. % 94.38% 92.18% 83.09% 104.60% 113.17% 110.98% 100.00%
DPS 68.00 34.67 52.00 0.00 72.00 36.00 54.00 16.56%
  QoQ % 96.13% -33.33% 0.00% 0.00% 100.00% -33.33% -
  Horiz. % 125.93% 64.20% 96.30% 0.00% 133.33% 66.67% 100.00%
NAPS 5.4138 5.2373 5.0772 5.9802 5.7861 5.4997 5.4759 -0.76%
  QoQ % 3.37% 3.15% -15.10% 3.35% 5.21% 0.43% -
  Horiz. % 98.87% 95.64% 92.72% 109.21% 105.66% 100.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 379.95 376.40 368.51 382.54 369.15 370.54 351.60 5.29%
  QoQ % 0.94% 2.14% -3.67% 3.63% -0.38% 5.39% -
  Horiz. % 108.06% 107.05% 104.81% 108.80% 104.99% 105.39% 100.00%
EPS 78.83 76.99 69.40 72.79 78.77 77.24 69.59 8.64%
  QoQ % 2.39% 10.94% -4.66% -7.59% 1.98% 10.99% -
  Horiz. % 113.28% 110.63% 99.73% 104.60% 113.19% 110.99% 100.00%
DPS 68.00 34.67 52.00 0.00 60.00 30.00 45.00 31.58%
  QoQ % 96.13% -33.33% 0.00% 0.00% 100.00% -33.33% -
  Horiz. % 151.11% 77.04% 115.56% 0.00% 133.33% 66.67% 100.00%
NAPS 5.4138 5.2373 5.0772 4.9835 4.8218 4.5831 4.5633 12.03%
  QoQ % 3.37% 3.15% 1.88% 3.35% 5.21% 0.43% -
  Horiz. % 118.64% 114.77% 111.26% 109.21% 105.66% 100.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 15.7400 17.0000 17.0800 19.8200 18.1600 17.5400 18.8800 -
P/RPS 4.14 4.52 4.63 4.32 4.10 3.94 4.47 -4.97%
  QoQ % -8.41% -2.38% 7.18% 5.37% 4.06% -11.86% -
  Horiz. % 92.62% 101.12% 103.58% 96.64% 91.72% 88.14% 100.00%
P/EPS 19.97 22.08 24.61 22.69 19.21 18.92 22.61 -7.92%
  QoQ % -9.56% -10.28% 8.46% 18.12% 1.53% -16.32% -
  Horiz. % 88.32% 97.66% 108.85% 100.35% 84.96% 83.68% 100.00%
EY 5.01 4.53 4.06 4.41 5.20 5.28 4.42 8.69%
  QoQ % 10.60% 11.58% -7.94% -15.19% -1.52% 19.46% -
  Horiz. % 113.35% 102.49% 91.86% 99.77% 117.65% 119.46% 100.00%
DY 4.32 2.04 3.04 0.00 3.96 2.05 2.86 31.55%
  QoQ % 111.76% -32.89% 0.00% 0.00% 93.17% -28.32% -
  Horiz. % 151.05% 71.33% 106.29% 0.00% 138.46% 71.68% 100.00%
P/NAPS 2.91 3.25 3.36 3.31 3.14 3.19 3.45 -10.70%
  QoQ % -10.46% -3.27% 1.51% 5.41% -1.57% -7.54% -
  Horiz. % 84.35% 94.20% 97.39% 95.94% 91.01% 92.46% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 29/01/19 10/10/18 09/07/18 26/04/18 10/01/18 09/10/17 10/07/17 -
Price 16.4200 16.8000 17.0000 16.1400 19.4200 18.0600 18.6000 -
P/RPS 4.32 4.46 4.61 3.52 4.38 4.06 4.41 -1.36%
  QoQ % -3.14% -3.25% 30.97% -19.63% 7.88% -7.94% -
  Horiz. % 97.96% 101.13% 104.54% 79.82% 99.32% 92.06% 100.00%
P/EPS 20.83 21.82 24.50 18.48 20.55 19.48 22.27 -4.35%
  QoQ % -4.54% -10.94% 32.58% -10.07% 5.49% -12.53% -
  Horiz. % 93.53% 97.98% 110.01% 82.98% 92.28% 87.47% 100.00%
EY 4.80 4.58 4.08 5.41 4.87 5.13 4.49 4.54%
  QoQ % 4.80% 12.25% -24.58% 11.09% -5.07% 14.25% -
  Horiz. % 106.90% 102.00% 90.87% 120.49% 108.46% 114.25% 100.00%
DY 4.14 2.06 3.06 0.00 3.71 1.99 2.90 26.70%
  QoQ % 100.97% -32.68% 0.00% 0.00% 86.43% -31.38% -
  Horiz. % 142.76% 71.03% 105.52% 0.00% 127.93% 68.62% 100.00%
P/NAPS 3.03 3.21 3.35 2.70 3.36 3.28 3.40 -7.37%
  QoQ % -5.61% -4.18% 24.07% -19.64% 2.44% -3.53% -
  Horiz. % 89.12% 94.41% 98.53% 79.41% 98.82% 96.47% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS