Highlights

[LPI] QoQ Cumulative Quarter Result on 2016-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 06-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     22.89%    YoY -     36.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,107,138 700,350 347,640 1,378,892 1,023,340 659,811 320,561 128.31%
  QoQ % 58.08% 101.46% -74.79% 34.74% 55.10% 105.83% -
  Horiz. % 345.38% 218.48% 108.45% 430.15% 319.23% 205.83% 100.00%
PBT 293,044 178,010 88,794 518,925 412,059 314,655 82,181 133.22%
  QoQ % 64.62% 100.48% -82.89% 25.93% 30.96% 282.88% -
  Horiz. % 356.58% 216.61% 108.05% 631.44% 501.40% 382.88% 100.00%
Tax -62,247 -39,383 -18,231 -81,702 -56,286 -36,650 -16,795 139.30%
  QoQ % -58.06% -116.02% 77.69% -45.16% -53.58% -118.22% -
  Horiz. % 370.63% 234.49% 108.55% 486.47% 335.14% 218.22% 100.00%
NP 230,797 138,627 70,563 437,223 355,773 278,005 65,386 131.65%
  QoQ % 66.49% 96.46% -83.86% 22.89% 27.97% 325.18% -
  Horiz. % 352.98% 212.01% 107.92% 668.68% 544.11% 425.18% 100.00%
NP to SH 230,797 138,627 70,563 437,223 355,773 278,005 65,386 131.65%
  QoQ % 66.49% 96.46% -83.86% 22.89% 27.97% 325.18% -
  Horiz. % 352.98% 212.01% 107.92% 668.68% 544.11% 425.18% 100.00%
Tax Rate 21.24 % 22.12 % 20.53 % 15.74 % 13.66 % 11.65 % 20.44 % 2.59%
  QoQ % -3.98% 7.74% 30.43% 15.23% 17.25% -43.00% -
  Horiz. % 103.91% 108.22% 100.44% 77.01% 66.83% 57.00% 100.00%
Total Cost 876,341 561,723 277,077 941,669 667,567 381,806 255,175 127.46%
  QoQ % 56.01% 102.73% -70.58% 41.06% 74.84% 49.63% -
  Horiz. % 343.43% 220.13% 108.58% 369.03% 261.61% 149.63% 100.00%
Net Worth 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 1,742,395 1,648,044 7.06%
  QoQ % 0.43% 4.73% -5.52% 4.66% 0.76% 5.72% -
  Horiz. % 110.79% 110.31% 105.33% 111.48% 106.52% 105.72% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 89,636 89,636 - 265,588 82,996 82,996 - -
  QoQ % 0.00% 0.00% 0.00% 220.00% 0.00% 0.00% -
  Horiz. % 108.00% 108.00% 0.00% 320.00% 100.00% 100.00% -
Div Payout % 38.84 % 64.66 % - % 60.74 % 23.33 % 29.85 % - % -
  QoQ % -39.93% 0.00% 0.00% 160.35% -21.84% 0.00% -
  Horiz. % 130.12% 216.62% 0.00% 203.48% 78.16% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 1,742,395 1,648,044 7.06%
  QoQ % 0.43% 4.73% -5.52% 4.66% 0.76% 5.72% -
  Horiz. % 110.79% 110.31% 105.33% 111.48% 106.52% 105.72% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 20.85 % 19.79 % 20.30 % 31.71 % 34.77 % 42.13 % 20.40 % 1.46%
  QoQ % 5.36% -2.51% -35.98% -8.80% -17.47% 106.52% -
  Horiz. % 102.21% 97.01% 99.51% 155.44% 170.44% 206.52% 100.00%
ROE 12.64 % 7.63 % 4.07 % 23.80 % 20.27 % 15.96 % 3.97 % 116.27%
  QoQ % 65.66% 87.47% -82.90% 17.41% 27.01% 302.02% -
  Horiz. % 318.39% 192.19% 102.52% 599.50% 510.58% 402.02% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 333.49 210.96 104.72 415.35 308.25 198.75 96.56 128.31%
  QoQ % 58.08% 101.45% -74.79% 34.74% 55.09% 105.83% -
  Horiz. % 345.37% 218.48% 108.45% 430.15% 319.23% 205.83% 100.00%
EPS 69.52 41.76 21.25 131.70 107.17 83.74 19.70 131.61%
  QoQ % 66.48% 96.52% -83.86% 22.89% 27.98% 325.08% -
  Horiz. % 352.89% 211.98% 107.87% 668.53% 544.01% 425.08% 100.00%
DPS 27.00 27.00 0.00 80.00 25.00 25.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 220.00% 0.00% 0.00% -
  Horiz. % 108.00% 108.00% 0.00% 320.00% 100.00% 100.00% -
NAPS 5.4997 5.4759 5.2287 5.5343 5.2881 5.2484 4.9642 7.06%
  QoQ % 0.43% 4.73% -5.52% 4.66% 0.76% 5.72% -
  Horiz. % 110.79% 110.31% 105.33% 111.48% 106.52% 105.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 277.91 175.80 87.26 346.12 256.87 165.62 80.47 128.31%
  QoQ % 58.08% 101.47% -74.79% 34.75% 55.10% 105.82% -
  Horiz. % 345.36% 218.47% 108.44% 430.12% 319.21% 205.82% 100.00%
EPS 57.93 34.80 17.71 109.75 89.30 69.78 16.41 131.67%
  QoQ % 66.47% 96.50% -83.86% 22.90% 27.97% 325.23% -
  Horiz. % 353.02% 212.07% 107.92% 668.80% 544.18% 425.23% 100.00%
DPS 22.50 22.50 0.00 66.67 20.83 20.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 220.07% 0.00% 0.00% -
  Horiz. % 108.02% 108.02% 0.00% 320.07% 100.00% 100.00% -
NAPS 4.5831 4.5633 4.3573 4.6119 4.4068 4.3737 4.1368 7.06%
  QoQ % 0.43% 4.73% -5.52% 4.65% 0.76% 5.73% -
  Horiz. % 110.79% 110.31% 105.33% 111.48% 106.53% 105.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 17.5400 18.8800 17.0000 16.3800 16.5800 15.8600 15.3600 -
P/RPS 5.26 8.95 16.23 3.94 5.38 7.98 15.91 -52.16%
  QoQ % -41.23% -44.86% 311.93% -26.77% -32.58% -49.84% -
  Horiz. % 33.06% 56.25% 102.01% 24.76% 33.82% 50.16% 100.00%
P/EPS 25.23 45.21 79.98 12.44 15.47 18.94 77.99 -52.84%
  QoQ % -44.19% -43.47% 542.93% -19.59% -18.32% -75.71% -
  Horiz. % 32.35% 57.97% 102.55% 15.95% 19.84% 24.29% 100.00%
EY 3.96 2.21 1.25 8.04 6.46 5.28 1.28 112.17%
  QoQ % 79.19% 76.80% -84.45% 24.46% 22.35% 312.50% -
  Horiz. % 309.38% 172.66% 97.66% 628.12% 504.69% 412.50% 100.00%
DY 1.54 1.43 0.00 4.88 1.51 1.58 0.00 -
  QoQ % 7.69% 0.00% 0.00% 223.18% -4.43% 0.00% -
  Horiz. % 97.47% 90.51% 0.00% 308.86% 95.57% 100.00% -
P/NAPS 3.19 3.45 3.25 2.96 3.14 3.02 3.09 2.14%
  QoQ % -7.54% 6.15% 9.80% -5.73% 3.97% -2.27% -
  Horiz. % 103.24% 111.65% 105.18% 95.79% 101.62% 97.73% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 09/10/17 10/07/17 10/04/17 06/02/17 06/10/16 11/07/16 07/04/16 -
Price 18.0600 18.6000 17.1800 17.3400 16.5000 16.1400 15.5800 -
P/RPS 5.42 8.82 16.41 4.17 5.35 8.12 16.14 -51.65%
  QoQ % -38.55% -46.25% 293.53% -22.06% -34.11% -49.69% -
  Horiz. % 33.58% 54.65% 101.67% 25.84% 33.15% 50.31% 100.00%
P/EPS 25.98 44.54 80.83 13.17 15.40 19.27 79.10 -52.36%
  QoQ % -41.67% -44.90% 513.74% -14.48% -20.08% -75.64% -
  Horiz. % 32.84% 56.31% 102.19% 16.65% 19.47% 24.36% 100.00%
EY 3.85 2.24 1.24 7.60 6.49 5.19 1.26 110.43%
  QoQ % 71.87% 80.65% -83.68% 17.10% 25.05% 311.90% -
  Horiz. % 305.56% 177.78% 98.41% 603.17% 515.08% 411.90% 100.00%
DY 1.50 1.45 0.00 4.61 1.52 1.55 0.00 -
  QoQ % 3.45% 0.00% 0.00% 203.29% -1.94% 0.00% -
  Horiz. % 96.77% 93.55% 0.00% 297.42% 98.06% 100.00% -
P/NAPS 3.28 3.40 3.29 3.13 3.12 3.08 3.14 2.95%
  QoQ % -3.53% 3.34% 5.11% 0.32% 1.30% -1.91% -
  Horiz. % 104.46% 108.28% 104.78% 99.68% 99.36% 98.09% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS