Highlights

[LPI] QoQ Cumulative Quarter Result on 2017-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 10-Jan-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     35.96%    YoY -     -28.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,124,638 734,046 380,998 1,470,631 1,107,138 700,350 347,640 118.58%
  QoQ % 53.21% 92.66% -74.09% 32.83% 58.08% 101.46% -
  Horiz. % 323.51% 211.15% 109.60% 423.03% 318.47% 201.46% 100.00%
PBT 295,090 178,455 91,578 403,749 293,044 178,010 88,794 122.53%
  QoQ % 65.36% 94.87% -77.32% 37.78% 64.62% 100.48% -
  Horiz. % 332.33% 200.98% 103.14% 454.70% 330.03% 200.48% 100.00%
Tax -65,044 -40,217 -19,078 -89,955 -62,247 -39,383 -18,231 133.31%
  QoQ % -61.73% -110.80% 78.79% -44.51% -58.06% -116.02% -
  Horiz. % 356.78% 220.60% 104.65% 493.42% 341.43% 216.02% 100.00%
NP 230,046 138,238 72,500 313,794 230,797 138,627 70,563 119.71%
  QoQ % 66.41% 90.67% -76.90% 35.96% 66.49% 96.46% -
  Horiz. % 326.02% 195.91% 102.75% 444.70% 327.08% 196.46% 100.00%
NP to SH 230,046 138,238 72,500 313,794 230,797 138,627 70,563 119.71%
  QoQ % 66.41% 90.67% -76.90% 35.96% 66.49% 96.46% -
  Horiz. % 326.02% 195.91% 102.75% 444.70% 327.08% 196.46% 100.00%
Tax Rate 22.04 % 22.54 % 20.83 % 22.28 % 21.24 % 22.12 % 20.53 % 4.84%
  QoQ % -2.22% 8.21% -6.51% 4.90% -3.98% 7.74% -
  Horiz. % 107.36% 109.79% 101.46% 108.52% 103.46% 107.74% 100.00%
Total Cost 894,592 595,808 308,498 1,156,837 876,341 561,723 277,077 118.29%
  QoQ % 50.15% 93.13% -73.33% 32.01% 56.01% 102.73% -
  Horiz. % 322.87% 215.03% 111.34% 417.51% 316.28% 202.73% 100.00%
Net Worth 2,086,451 2,022,670 1,985,342 1,920,904 1,825,823 1,817,922 1,735,855 13.04%
  QoQ % 3.15% 1.88% 3.35% 5.21% 0.43% 4.73% -
  Horiz. % 120.20% 116.52% 114.37% 110.66% 105.18% 104.73% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 103,579 103,579 - 239,029 89,636 89,636 - -
  QoQ % 0.00% 0.00% 0.00% 166.67% 0.00% 0.00% -
  Horiz. % 115.56% 115.56% 0.00% 266.67% 100.00% 100.00% -
Div Payout % 45.03 % 74.93 % - % 76.17 % 38.84 % 64.66 % - % -
  QoQ % -39.90% 0.00% 0.00% 96.11% -39.93% 0.00% -
  Horiz. % 69.64% 115.88% 0.00% 117.80% 60.07% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,086,451 2,022,670 1,985,342 1,920,904 1,825,823 1,817,922 1,735,855 13.04%
  QoQ % 3.15% 1.88% 3.35% 5.21% 0.43% 4.73% -
  Horiz. % 120.20% 116.52% 114.37% 110.66% 105.18% 104.73% 100.00%
NOSH 398,383 398,383 331,986 331,986 331,986 331,986 331,986 12.91%
  QoQ % 0.00% 20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 20.46 % 18.83 % 19.03 % 21.34 % 20.85 % 19.79 % 20.30 % 0.52%
  QoQ % 8.66% -1.05% -10.82% 2.35% 5.36% -2.51% -
  Horiz. % 100.79% 92.76% 93.74% 105.12% 102.71% 97.49% 100.00%
ROE 11.03 % 6.83 % 3.65 % 16.34 % 12.64 % 7.63 % 4.07 % 94.26%
  QoQ % 61.49% 87.12% -77.66% 29.27% 65.66% 87.47% -
  Horiz. % 271.01% 167.81% 89.68% 401.47% 310.57% 187.47% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 282.30 184.26 114.76 442.98 333.49 210.96 104.72 93.58%
  QoQ % 53.21% 60.56% -74.09% 32.83% 58.08% 101.45% -
  Horiz. % 269.58% 175.95% 109.59% 423.01% 318.46% 201.45% 100.00%
EPS 57.74 34.70 21.84 94.52 69.52 41.76 21.25 94.60%
  QoQ % 66.40% 58.88% -76.89% 35.96% 66.48% 96.52% -
  Horiz. % 271.72% 163.29% 102.78% 444.80% 327.15% 196.52% 100.00%
DPS 26.00 26.00 0.00 72.00 27.00 27.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 166.67% 0.00% 0.00% -
  Horiz. % 96.30% 96.30% 0.00% 266.67% 100.00% 100.00% -
NAPS 5.2373 5.0772 5.9802 5.7861 5.4997 5.4759 5.2287 0.11%
  QoQ % 3.15% -15.10% 3.35% 5.21% 0.43% 4.73% -
  Horiz. % 100.16% 97.10% 114.37% 110.66% 105.18% 104.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 282.30 184.26 95.64 369.15 277.91 175.80 87.26 118.58%
  QoQ % 53.21% 92.66% -74.09% 32.83% 58.08% 101.47% -
  Horiz. % 323.52% 211.16% 109.60% 423.05% 318.48% 201.47% 100.00%
EPS 57.74 34.70 18.20 78.77 57.93 34.80 17.71 119.72%
  QoQ % 66.40% 90.66% -76.89% 35.97% 66.47% 96.50% -
  Horiz. % 326.03% 195.93% 102.77% 444.78% 327.10% 196.50% 100.00%
DPS 26.00 26.00 0.00 60.00 22.50 22.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 166.67% 0.00% 0.00% -
  Horiz. % 115.56% 115.56% 0.00% 266.67% 100.00% 100.00% -
NAPS 5.2373 5.0772 4.9835 4.8218 4.5831 4.5633 4.3573 13.03%
  QoQ % 3.15% 1.88% 3.35% 5.21% 0.43% 4.73% -
  Horiz. % 120.20% 116.52% 114.37% 110.66% 105.18% 104.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 17.0000 17.0800 19.8200 18.1600 17.5400 18.8800 17.0000 -
P/RPS 6.02 9.27 17.27 4.10 5.26 8.95 16.23 -48.34%
  QoQ % -35.06% -46.32% 321.22% -22.05% -41.23% -44.86% -
  Horiz. % 37.09% 57.12% 106.41% 25.26% 32.41% 55.14% 100.00%
P/EPS 29.44 49.22 90.76 19.21 25.23 45.21 79.98 -48.61%
  QoQ % -40.19% -45.77% 372.46% -23.86% -44.19% -43.47% -
  Horiz. % 36.81% 61.54% 113.48% 24.02% 31.55% 56.53% 100.00%
EY 3.40 2.03 1.10 5.20 3.96 2.21 1.25 94.74%
  QoQ % 67.49% 84.55% -78.85% 31.31% 79.19% 76.80% -
  Horiz. % 272.00% 162.40% 88.00% 416.00% 316.80% 176.80% 100.00%
DY 1.53 1.52 0.00 3.96 1.54 1.43 0.00 -
  QoQ % 0.66% 0.00% 0.00% 157.14% 7.69% 0.00% -
  Horiz. % 106.99% 106.29% 0.00% 276.92% 107.69% 100.00% -
P/NAPS 3.25 3.36 3.31 3.14 3.19 3.45 3.25 -
  QoQ % -3.27% 1.51% 5.41% -1.57% -7.54% 6.15% -
  Horiz. % 100.00% 103.38% 101.85% 96.62% 98.15% 106.15% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 10/10/18 09/07/18 26/04/18 10/01/18 09/10/17 10/07/17 10/04/17 -
Price 16.8000 17.0000 16.1400 19.4200 18.0600 18.6000 17.1800 -
P/RPS 5.95 9.23 14.06 4.38 5.42 8.82 16.41 -49.12%
  QoQ % -35.54% -34.35% 221.00% -19.19% -38.55% -46.25% -
  Horiz. % 36.26% 56.25% 85.68% 26.69% 33.03% 53.75% 100.00%
P/EPS 29.09 48.99 73.91 20.55 25.98 44.54 80.83 -49.37%
  QoQ % -40.62% -33.72% 259.66% -20.90% -41.67% -44.90% -
  Horiz. % 35.99% 60.61% 91.44% 25.42% 32.14% 55.10% 100.00%
EY 3.44 2.04 1.35 4.87 3.85 2.24 1.24 97.31%
  QoQ % 68.63% 51.11% -72.28% 26.49% 71.87% 80.65% -
  Horiz. % 277.42% 164.52% 108.87% 392.74% 310.48% 180.65% 100.00%
DY 1.55 1.53 0.00 3.71 1.50 1.45 0.00 -
  QoQ % 1.31% 0.00% 0.00% 147.33% 3.45% 0.00% -
  Horiz. % 106.90% 105.52% 0.00% 255.86% 103.45% 100.00% -
P/NAPS 3.21 3.35 2.70 3.36 3.28 3.40 3.29 -1.63%
  QoQ % -4.18% 24.07% -19.64% 2.44% -3.53% 3.34% -
  Horiz. % 97.57% 101.82% 82.07% 102.13% 99.70% 103.34% 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