Highlights

[LPI] QoQ Cumulative Quarter Result on 2015-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 27-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     46.72%    YoY -     13.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,023,340 659,811 320,561 1,284,586 945,963 596,456 291,730 130.34%
  QoQ % 55.10% 105.83% -75.05% 35.80% 58.60% 104.45% -
  Horiz. % 350.78% 226.17% 109.88% 440.33% 324.26% 204.45% 100.00%
PBT 412,059 314,655 82,181 393,066 267,450 172,575 70,746 222.68%
  QoQ % 30.96% 282.88% -79.09% 46.97% 54.98% 143.94% -
  Horiz. % 582.45% 444.77% 116.16% 555.60% 378.04% 243.94% 100.00%
Tax -56,286 -36,650 -16,795 -72,077 -48,672 -29,639 -13,549 157.75%
  QoQ % -53.58% -118.22% 76.70% -48.09% -64.22% -118.75% -
  Horiz. % 415.43% 270.50% 123.96% 531.97% 359.23% 218.75% 100.00%
NP 355,773 278,005 65,386 320,989 218,778 142,936 57,197 237.10%
  QoQ % 27.97% 325.18% -79.63% 46.72% 53.06% 149.90% -
  Horiz. % 622.01% 486.05% 114.32% 561.20% 382.50% 249.90% 100.00%
NP to SH 355,773 278,005 65,386 320,989 218,778 142,936 57,197 237.10%
  QoQ % 27.97% 325.18% -79.63% 46.72% 53.06% 149.90% -
  Horiz. % 622.01% 486.05% 114.32% 561.20% 382.50% 249.90% 100.00%
Tax Rate 13.66 % 11.65 % 20.44 % 18.34 % 18.20 % 17.17 % 19.15 % -20.12%
  QoQ % 17.25% -43.00% 11.45% 0.77% 6.00% -10.34% -
  Horiz. % 71.33% 60.84% 106.74% 95.77% 95.04% 89.66% 100.00%
Total Cost 667,567 381,806 255,175 963,597 727,185 453,520 234,533 100.46%
  QoQ % 74.84% 49.63% -73.52% 32.51% 60.34% 93.37% -
  Horiz. % 284.64% 162.79% 108.80% 410.86% 310.06% 193.37% 100.00%
Net Worth 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 5.34%
  QoQ % 0.76% 5.72% -5.21% 7.56% -2.96% 2.60% -
  Horiz. % 108.13% 107.32% 101.51% 107.09% 99.56% 102.60% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 82,996 82,996 - 232,390 66,397 66,397 - -
  QoQ % 0.00% 0.00% 0.00% 250.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 0.00% 350.00% 100.00% 100.00% -
Div Payout % 23.33 % 29.85 % - % 72.40 % 30.35 % 46.45 % - % -
  QoQ % -21.84% 0.00% 0.00% 138.55% -34.66% 0.00% -
  Horiz. % 50.23% 64.26% 0.00% 155.87% 65.34% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 5.34%
  QoQ % 0.76% 5.72% -5.21% 7.56% -2.96% 2.60% -
  Horiz. % 108.13% 107.32% 101.51% 107.09% 99.56% 102.60% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 34.77 % 42.13 % 20.40 % 24.99 % 23.13 % 23.96 % 19.61 % 46.34%
  QoQ % -17.47% 106.52% -18.37% 8.04% -3.46% 22.18% -
  Horiz. % 177.31% 214.84% 104.03% 127.43% 117.95% 122.18% 100.00%
ROE 20.27 % 15.96 % 3.97 % 18.46 % 13.53 % 8.58 % 3.52 % 220.25%
  QoQ % 27.01% 302.02% -78.49% 36.44% 57.69% 143.75% -
  Horiz. % 575.85% 453.41% 112.78% 524.43% 384.38% 243.75% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 308.25 198.75 96.56 386.94 284.94 179.66 87.87 130.35%
  QoQ % 55.09% 105.83% -75.05% 35.80% 58.60% 104.46% -
  Horiz. % 350.80% 226.19% 109.89% 440.36% 324.27% 204.46% 100.00%
EPS 107.17 83.74 19.70 96.69 65.90 43.05 17.23 237.09%
  QoQ % 27.98% 325.08% -79.63% 46.72% 53.08% 149.85% -
  Horiz. % 622.00% 486.01% 114.34% 561.17% 382.47% 249.85% 100.00%
DPS 25.00 25.00 0.00 70.00 20.00 20.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 250.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 0.00% 350.00% 100.00% 100.00% -
NAPS 5.2881 5.2484 4.9642 5.2370 4.8690 5.0173 4.8903 5.34%
  QoQ % 0.76% 5.72% -5.21% 7.56% -2.96% 2.60% -
  Horiz. % 108.13% 107.32% 101.51% 107.09% 99.56% 102.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 256.87 165.62 80.47 322.45 237.45 149.72 73.23 130.33%
  QoQ % 55.10% 105.82% -75.04% 35.80% 58.60% 104.45% -
  Horiz. % 350.77% 226.16% 109.89% 440.33% 324.25% 204.45% 100.00%
EPS 89.30 69.78 16.41 80.57 54.92 35.88 14.36 237.04%
  QoQ % 27.97% 325.23% -79.63% 46.70% 53.07% 149.86% -
  Horiz. % 621.87% 485.93% 114.28% 561.07% 382.45% 249.86% 100.00%
DPS 20.83 20.83 0.00 58.33 16.67 16.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 249.91% 0.00% 0.00% -
  Horiz. % 124.96% 124.96% 0.00% 349.91% 100.00% 100.00% -
NAPS 4.4068 4.3737 4.1368 4.3642 4.0575 4.1811 4.0753 5.34%
  QoQ % 0.76% 5.73% -5.21% 7.56% -2.96% 2.60% -
  Horiz. % 108.13% 107.32% 101.51% 107.09% 99.56% 102.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 16.5800 15.8600 15.3600 16.0800 13.7800 13.8800 15.0800 -
P/RPS 5.38 7.98 15.91 4.16 4.84 7.73 17.16 -53.75%
  QoQ % -32.58% -49.84% 282.45% -14.05% -37.39% -54.95% -
  Horiz. % 31.35% 46.50% 92.72% 24.24% 28.21% 45.05% 100.00%
P/EPS 15.47 18.94 77.99 16.63 20.91 32.24 87.53 -68.41%
  QoQ % -18.32% -75.71% 368.97% -20.47% -35.14% -63.17% -
  Horiz. % 17.67% 21.64% 89.10% 19.00% 23.89% 36.83% 100.00%
EY 6.46 5.28 1.28 6.01 4.78 3.10 1.14 216.84%
  QoQ % 22.35% 312.50% -78.70% 25.73% 54.19% 171.93% -
  Horiz. % 566.67% 463.16% 112.28% 527.19% 419.30% 271.93% 100.00%
DY 1.51 1.58 0.00 4.35 1.45 1.44 0.00 -
  QoQ % -4.43% 0.00% 0.00% 200.00% 0.69% 0.00% -
  Horiz. % 104.86% 109.72% 0.00% 302.08% 100.69% 100.00% -
P/NAPS 3.14 3.02 3.09 3.07 2.83 2.77 3.08 1.29%
  QoQ % 3.97% -2.27% 0.65% 8.48% 2.17% -10.06% -
  Horiz. % 101.95% 98.05% 100.32% 99.68% 91.88% 89.94% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 06/10/16 11/07/16 07/04/16 27/01/16 08/10/15 08/07/15 08/04/15 -
Price 16.5000 16.1400 15.5800 15.7000 14.4400 14.1800 14.8800 -
P/RPS 5.35 8.12 16.14 4.06 5.07 7.89 16.93 -53.51%
  QoQ % -34.11% -49.69% 297.54% -19.92% -35.74% -53.40% -
  Horiz. % 31.60% 47.96% 95.33% 23.98% 29.95% 46.60% 100.00%
P/EPS 15.40 19.27 79.10 16.24 21.91 32.93 86.37 -68.22%
  QoQ % -20.08% -75.64% 387.07% -25.88% -33.46% -61.87% -
  Horiz. % 17.83% 22.31% 91.58% 18.80% 25.37% 38.13% 100.00%
EY 6.49 5.19 1.26 6.16 4.56 3.04 1.16 214.17%
  QoQ % 25.05% 311.90% -79.55% 35.09% 50.00% 162.07% -
  Horiz. % 559.48% 447.41% 108.62% 531.03% 393.10% 262.07% 100.00%
DY 1.52 1.55 0.00 4.46 1.39 1.41 0.00 -
  QoQ % -1.94% 0.00% 0.00% 220.86% -1.42% 0.00% -
  Horiz. % 107.80% 109.93% 0.00% 316.31% 98.58% 100.00% -
P/NAPS 3.12 3.08 3.14 3.00 2.97 2.83 3.04 1.74%
  QoQ % 1.30% -1.91% 4.67% 1.01% 4.95% -6.91% -
  Horiz. % 102.63% 101.32% 103.29% 98.68% 97.70% 93.09% 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
 
 

185  921  542  866 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 DNEX-WD 0.065+0.02 
 BIOHLDG 0.295-0.005 
 XOX 0.085-0.005 
 PHB 0.0250.00 
 XOX-WC 0.02+0.015 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.36-0.02 
 MTRONIC 0.0950.00 

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 record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS