Highlights

[LPI] QoQ Cumulative Quarter Result on 2017-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 10-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     96.46%    YoY -     -50.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 380,998 1,470,631 1,107,138 700,350 347,640 1,378,892 1,023,340 -48.28%
  QoQ % -74.09% 32.83% 58.08% 101.46% -74.79% 34.74% -
  Horiz. % 37.23% 143.71% 108.19% 68.44% 33.97% 134.74% 100.00%
PBT 91,578 403,749 293,044 178,010 88,794 518,925 412,059 -63.34%
  QoQ % -77.32% 37.78% 64.62% 100.48% -82.89% 25.93% -
  Horiz. % 22.22% 97.98% 71.12% 43.20% 21.55% 125.93% 100.00%
Tax -19,078 -89,955 -62,247 -39,383 -18,231 -81,702 -56,286 -51.42%
  QoQ % 78.79% -44.51% -58.06% -116.02% 77.69% -45.16% -
  Horiz. % 33.89% 159.82% 110.59% 69.97% 32.39% 145.16% 100.00%
NP 72,500 313,794 230,797 138,627 70,563 437,223 355,773 -65.40%
  QoQ % -76.90% 35.96% 66.49% 96.46% -83.86% 22.89% -
  Horiz. % 20.38% 88.20% 64.87% 38.97% 19.83% 122.89% 100.00%
NP to SH 72,500 313,794 230,797 138,627 70,563 437,223 355,773 -65.40%
  QoQ % -76.90% 35.96% 66.49% 96.46% -83.86% 22.89% -
  Horiz. % 20.38% 88.20% 64.87% 38.97% 19.83% 122.89% 100.00%
Tax Rate 20.83 % 22.28 % 21.24 % 22.12 % 20.53 % 15.74 % 13.66 % 32.52%
  QoQ % -6.51% 4.90% -3.98% 7.74% 30.43% 15.23% -
  Horiz. % 152.49% 163.10% 155.49% 161.93% 150.29% 115.23% 100.00%
Total Cost 308,498 1,156,837 876,341 561,723 277,077 941,669 667,567 -40.26%
  QoQ % -73.33% 32.01% 56.01% 102.73% -70.58% 41.06% -
  Horiz. % 46.21% 173.29% 131.27% 84.14% 41.51% 141.06% 100.00%
Net Worth 1,985,342 1,920,904 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 8.55%
  QoQ % 3.35% 5.21% 0.43% 4.73% -5.52% 4.66% -
  Horiz. % 113.09% 109.42% 104.00% 103.55% 98.88% 104.66% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 239,029 89,636 89,636 - 265,588 82,996 -
  QoQ % 0.00% 166.67% 0.00% 0.00% 0.00% 220.00% -
  Horiz. % 0.00% 288.00% 108.00% 108.00% 0.00% 320.00% 100.00%
Div Payout % - % 76.17 % 38.84 % 64.66 % - % 60.74 % 23.33 % -
  QoQ % 0.00% 96.11% -39.93% 0.00% 0.00% 160.35% -
  Horiz. % 0.00% 326.49% 166.48% 277.15% 0.00% 260.35% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,985,342 1,920,904 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 8.55%
  QoQ % 3.35% 5.21% 0.43% 4.73% -5.52% 4.66% -
  Horiz. % 113.09% 109.42% 104.00% 103.55% 98.88% 104.66% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 19.03 % 21.34 % 20.85 % 19.79 % 20.30 % 31.71 % 34.77 % -33.11%
  QoQ % -10.82% 2.35% 5.36% -2.51% -35.98% -8.80% -
  Horiz. % 54.73% 61.37% 59.97% 56.92% 58.38% 91.20% 100.00%
ROE 3.65 % 16.34 % 12.64 % 7.63 % 4.07 % 23.80 % 20.27 % -68.15%
  QoQ % -77.66% 29.27% 65.66% 87.47% -82.90% 17.41% -
  Horiz. % 18.01% 80.61% 62.36% 37.64% 20.08% 117.41% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 114.76 442.98 333.49 210.96 104.72 415.35 308.25 -48.28%
  QoQ % -74.09% 32.83% 58.08% 101.45% -74.79% 34.74% -
  Horiz. % 37.23% 143.71% 108.19% 68.44% 33.97% 134.74% 100.00%
EPS 21.84 94.52 69.52 41.76 21.25 131.70 107.17 -65.40%
  QoQ % -76.89% 35.96% 66.48% 96.52% -83.86% 22.89% -
  Horiz. % 20.38% 88.20% 64.87% 38.97% 19.83% 122.89% 100.00%
DPS 0.00 72.00 27.00 27.00 0.00 80.00 25.00 -
  QoQ % 0.00% 166.67% 0.00% 0.00% 0.00% 220.00% -
  Horiz. % 0.00% 288.00% 108.00% 108.00% 0.00% 320.00% 100.00%
NAPS 5.9802 5.7861 5.4997 5.4759 5.2287 5.5343 5.2881 8.55%
  QoQ % 3.35% 5.21% 0.43% 4.73% -5.52% 4.66% -
  Horiz. % 113.09% 109.42% 104.00% 103.55% 98.88% 104.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 95.64 369.15 277.91 175.80 87.26 346.12 256.87 -48.28%
  QoQ % -74.09% 32.83% 58.08% 101.47% -74.79% 34.75% -
  Horiz. % 37.23% 143.71% 108.19% 68.44% 33.97% 134.75% 100.00%
EPS 18.20 78.77 57.93 34.80 17.71 109.75 89.30 -65.40%
  QoQ % -76.89% 35.97% 66.47% 96.50% -83.86% 22.90% -
  Horiz. % 20.38% 88.21% 64.87% 38.97% 19.83% 122.90% 100.00%
DPS 0.00 60.00 22.50 22.50 0.00 66.67 20.83 -
  QoQ % 0.00% 166.67% 0.00% 0.00% 0.00% 220.07% -
  Horiz. % 0.00% 288.05% 108.02% 108.02% 0.00% 320.07% 100.00%
NAPS 4.9835 4.8218 4.5831 4.5633 4.3573 4.6119 4.4068 8.55%
  QoQ % 3.35% 5.21% 0.43% 4.73% -5.52% 4.65% -
  Horiz. % 113.09% 109.42% 104.00% 103.55% 98.88% 104.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 19.8200 18.1600 17.5400 18.8800 17.0000 16.3800 16.5800 -
P/RPS 17.27 4.10 5.26 8.95 16.23 3.94 5.38 117.76%
  QoQ % 321.22% -22.05% -41.23% -44.86% 311.93% -26.77% -
  Horiz. % 321.00% 76.21% 97.77% 166.36% 301.67% 73.23% 100.00%
P/EPS 90.76 19.21 25.23 45.21 79.98 12.44 15.47 225.64%
  QoQ % 372.46% -23.86% -44.19% -43.47% 542.93% -19.59% -
  Horiz. % 586.68% 124.18% 163.09% 292.24% 517.00% 80.41% 100.00%
EY 1.10 5.20 3.96 2.21 1.25 8.04 6.46 -69.31%
  QoQ % -78.85% 31.31% 79.19% 76.80% -84.45% 24.46% -
  Horiz. % 17.03% 80.50% 61.30% 34.21% 19.35% 124.46% 100.00%
DY 0.00 3.96 1.54 1.43 0.00 4.88 1.51 -
  QoQ % 0.00% 157.14% 7.69% 0.00% 0.00% 223.18% -
  Horiz. % 0.00% 262.25% 101.99% 94.70% 0.00% 323.18% 100.00%
P/NAPS 3.31 3.14 3.19 3.45 3.25 2.96 3.14 3.58%
  QoQ % 5.41% -1.57% -7.54% 6.15% 9.80% -5.73% -
  Horiz. % 105.41% 100.00% 101.59% 109.87% 103.50% 94.27% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 26/04/18 10/01/18 09/10/17 10/07/17 10/04/17 06/02/17 06/10/16 -
Price 16.1400 19.4200 18.0600 18.6000 17.1800 17.3400 16.5000 -
P/RPS 14.06 4.38 5.42 8.82 16.41 4.17 5.35 90.55%
  QoQ % 221.00% -19.19% -38.55% -46.25% 293.53% -22.06% -
  Horiz. % 262.80% 81.87% 101.31% 164.86% 306.73% 77.94% 100.00%
P/EPS 73.91 20.55 25.98 44.54 80.83 13.17 15.40 184.80%
  QoQ % 259.66% -20.90% -41.67% -44.90% 513.74% -14.48% -
  Horiz. % 479.94% 133.44% 168.70% 289.22% 524.87% 85.52% 100.00%
EY 1.35 4.87 3.85 2.24 1.24 7.60 6.49 -64.93%
  QoQ % -72.28% 26.49% 71.87% 80.65% -83.68% 17.10% -
  Horiz. % 20.80% 75.04% 59.32% 34.51% 19.11% 117.10% 100.00%
DY 0.00 3.71 1.50 1.45 0.00 4.61 1.52 -
  QoQ % 0.00% 147.33% 3.45% 0.00% 0.00% 203.29% -
  Horiz. % 0.00% 244.08% 98.68% 95.39% 0.00% 303.29% 100.00%
P/NAPS 2.70 3.36 3.28 3.40 3.29 3.13 3.12 -9.20%
  QoQ % -19.64% 2.44% -3.53% 3.34% 5.11% 0.32% -
  Horiz. % 86.54% 107.69% 105.13% 108.97% 105.45% 100.32% 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
 
 

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