Highlights

[LPI] QoQ Cumulative Quarter Result on 2019-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 15-Jul-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     91.74%    YoY -     7.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 403,908 1,602,701 1,203,445 779,604 392,702 1,513,663 1,124,638 -49.44%
  QoQ % -74.80% 33.18% 54.37% 98.52% -74.06% 34.59% -
  Horiz. % 35.91% 142.51% 107.01% 69.32% 34.92% 134.59% 100.00%
PBT 97,916 414,719 299,428 188,069 95,444 405,965 295,090 -52.04%
  QoQ % -76.39% 38.50% 59.21% 97.05% -76.49% 37.57% -
  Horiz. % 33.18% 140.54% 101.47% 63.73% 32.34% 137.57% 100.00%
Tax -19,999 -92,358 -63,670 -40,129 -18,286 -91,916 -65,044 -54.41%
  QoQ % 78.35% -45.06% -58.66% -119.45% 80.11% -41.31% -
  Horiz. % 30.75% 141.99% 97.89% 61.70% 28.11% 141.31% 100.00%
NP 77,917 322,361 235,758 147,940 77,158 314,049 230,046 -51.38%
  QoQ % -75.83% 36.73% 59.36% 91.74% -75.43% 36.52% -
  Horiz. % 33.87% 140.13% 102.48% 64.31% 33.54% 136.52% 100.00%
NP to SH 77,917 322,361 235,758 147,940 77,158 314,049 230,046 -51.38%
  QoQ % -75.83% 36.73% 59.36% 91.74% -75.43% 36.52% -
  Horiz. % 33.87% 140.13% 102.48% 64.31% 33.54% 136.52% 100.00%
Tax Rate 20.42 % 22.27 % 21.26 % 21.34 % 19.16 % 22.64 % 22.04 % -4.96%
  QoQ % -8.31% 4.75% -0.37% 11.38% -15.37% 2.72% -
  Horiz. % 92.65% 101.04% 96.46% 96.82% 86.93% 102.72% 100.00%
Total Cost 325,991 1,280,340 967,687 631,664 315,544 1,199,614 894,592 -48.95%
  QoQ % -74.54% 32.31% 53.20% 100.18% -73.70% 34.10% -
  Horiz. % 36.44% 143.12% 108.17% 70.61% 35.27% 134.10% 100.00%
Net Worth 1,714,999 1,961,398 1,912,756 2,060,436 1,994,703 2,156,765 2,086,451 -12.24%
  QoQ % -12.56% 2.54% -7.17% 3.30% -7.51% 3.37% -
  Horiz. % 82.20% 94.01% 91.68% 98.75% 95.60% 103.37% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 278,868 107,563 107,563 - 270,900 103,579 -
  QoQ % 0.00% 159.26% 0.00% 0.00% 0.00% 161.54% -
  Horiz. % 0.00% 269.23% 103.85% 103.85% 0.00% 261.54% 100.00%
Div Payout % - % 86.51 % 45.62 % 72.71 % - % 86.26 % 45.03 % -
  QoQ % 0.00% 89.63% -37.26% 0.00% 0.00% 91.56% -
  Horiz. % 0.00% 192.12% 101.31% 161.47% 0.00% 191.56% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,714,999 1,961,398 1,912,756 2,060,436 1,994,703 2,156,765 2,086,451 -12.24%
  QoQ % -12.56% 2.54% -7.17% 3.30% -7.51% 3.37% -
  Horiz. % 82.20% 94.01% 91.68% 98.75% 95.60% 103.37% 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 19.29 % 20.11 % 19.59 % 18.98 % 19.65 % 20.75 % 20.46 % -3.85%
  QoQ % -4.08% 2.65% 3.21% -3.41% -5.30% 1.42% -
  Horiz. % 94.28% 98.29% 95.75% 92.77% 96.04% 101.42% 100.00%
ROE 4.54 % 16.44 % 12.33 % 7.18 % 3.87 % 14.56 % 11.03 % -44.64%
  QoQ % -72.38% 33.33% 71.73% 85.53% -73.42% 32.00% -
  Horiz. % 41.16% 149.05% 111.79% 65.10% 35.09% 132.00% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 101.39 402.30 302.08 195.69 98.57 379.95 282.30 -49.44%
  QoQ % -74.80% 33.18% 54.37% 98.53% -74.06% 34.59% -
  Horiz. % 35.92% 142.51% 107.01% 69.32% 34.92% 134.59% 100.00%
EPS 19.56 80.92 59.18 37.14 19.37 78.83 57.74 -51.37%
  QoQ % -75.83% 36.74% 59.34% 91.74% -75.43% 36.53% -
  Horiz. % 33.88% 140.15% 102.49% 64.32% 33.55% 136.53% 100.00%
DPS 0.00 70.00 27.00 27.00 0.00 68.00 26.00 -
  QoQ % 0.00% 159.26% 0.00% 0.00% 0.00% 161.54% -
  Horiz. % 0.00% 269.23% 103.85% 103.85% 0.00% 261.54% 100.00%
NAPS 4.3049 4.9234 4.8013 5.1720 5.0070 5.4138 5.2373 -12.24%
  QoQ % -12.56% 2.54% -7.17% 3.30% -7.51% 3.37% -
  Horiz. % 82.20% 94.01% 91.68% 98.75% 95.60% 103.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 101.39 402.30 302.08 195.69 98.57 379.95 282.30 -49.44%
  QoQ % -74.80% 33.18% 54.37% 98.53% -74.06% 34.59% -
  Horiz. % 35.92% 142.51% 107.01% 69.32% 34.92% 134.59% 100.00%
EPS 19.56 80.92 59.18 37.14 19.37 78.83 57.74 -51.37%
  QoQ % -75.83% 36.74% 59.34% 91.74% -75.43% 36.53% -
  Horiz. % 33.88% 140.15% 102.49% 64.32% 33.55% 136.53% 100.00%
DPS 0.00 70.00 27.00 27.00 0.00 68.00 26.00 -
  QoQ % 0.00% 159.26% 0.00% 0.00% 0.00% 161.54% -
  Horiz. % 0.00% 269.23% 103.85% 103.85% 0.00% 261.54% 100.00%
NAPS 4.3049 4.9234 4.8013 5.1720 5.0070 5.4138 5.2373 -12.24%
  QoQ % -12.56% 2.54% -7.17% 3.30% -7.51% 3.37% -
  Horiz. % 82.20% 94.01% 91.68% 98.75% 95.60% 103.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 11.6000 15.1000 15.6400 15.7600 15.9200 15.7400 17.0000 -
P/RPS 11.44 3.75 5.18 8.05 16.15 4.14 6.02 53.36%
  QoQ % 205.07% -27.61% -35.65% -50.15% 290.10% -31.23% -
  Horiz. % 190.03% 62.29% 86.05% 133.72% 268.27% 68.77% 100.00%
P/EPS 59.31 18.66 26.43 42.44 82.20 19.97 29.44 59.44%
  QoQ % 217.85% -29.40% -37.72% -48.37% 311.62% -32.17% -
  Horiz. % 201.46% 63.38% 89.78% 144.16% 279.21% 67.83% 100.00%
EY 1.69 5.36 3.78 2.36 1.22 5.01 3.40 -37.22%
  QoQ % -68.47% 41.80% 60.17% 93.44% -75.65% 47.35% -
  Horiz. % 49.71% 157.65% 111.18% 69.41% 35.88% 147.35% 100.00%
DY 0.00 4.64 1.73 1.71 0.00 4.32 1.53 -
  QoQ % 0.00% 168.21% 1.17% 0.00% 0.00% 182.35% -
  Horiz. % 0.00% 303.27% 113.07% 111.76% 0.00% 282.35% 100.00%
P/NAPS 2.69 3.07 3.26 3.05 3.18 2.91 3.25 -11.84%
  QoQ % -12.38% -5.83% 6.89% -4.09% 9.28% -10.46% -
  Horiz. % 82.77% 94.46% 100.31% 93.85% 97.85% 89.54% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 04/05/20 03/02/20 15/10/19 15/07/19 15/04/19 29/01/19 10/10/18 -
Price 12.9800 14.8000 15.4800 16.0600 15.6800 16.4200 16.8000 -
P/RPS 12.80 3.68 5.12 8.21 15.91 4.32 5.95 66.57%
  QoQ % 247.83% -28.12% -37.64% -48.40% 268.29% -27.39% -
  Horiz. % 215.13% 61.85% 86.05% 137.98% 267.39% 72.61% 100.00%
P/EPS 66.37 18.29 26.16 43.25 80.96 20.83 29.09 73.22%
  QoQ % 262.88% -30.08% -39.51% -46.58% 288.67% -28.39% -
  Horiz. % 228.15% 62.87% 89.93% 148.68% 278.31% 71.61% 100.00%
EY 1.51 5.47 3.82 2.31 1.24 4.80 3.44 -42.21%
  QoQ % -72.39% 43.19% 65.37% 86.29% -74.17% 39.53% -
  Horiz. % 43.90% 159.01% 111.05% 67.15% 36.05% 139.53% 100.00%
DY 0.00 4.73 1.74 1.68 0.00 4.14 1.55 -
  QoQ % 0.00% 171.84% 3.57% 0.00% 0.00% 167.10% -
  Horiz. % 0.00% 305.16% 112.26% 108.39% 0.00% 267.10% 100.00%
P/NAPS 3.02 3.01 3.22 3.11 3.13 3.03 3.21 -3.98%
  QoQ % 0.33% -6.52% 3.54% -0.64% 3.30% -5.61% -
  Horiz. % 94.08% 93.77% 100.31% 96.88% 97.51% 94.39% 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
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS