Highlights

[LPI] QoQ Cumulative Quarter Result on 2018-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 29-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     36.52%    YoY -     0.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,203,445 779,604 392,702 1,513,663 1,124,638 734,046 380,998 115.13%
  QoQ % 54.37% 98.52% -74.06% 34.59% 53.21% 92.66% -
  Horiz. % 315.87% 204.62% 103.07% 397.29% 295.18% 192.66% 100.00%
PBT 299,428 188,069 95,444 405,965 295,090 178,455 91,578 120.13%
  QoQ % 59.21% 97.05% -76.49% 37.57% 65.36% 94.87% -
  Horiz. % 326.96% 205.36% 104.22% 443.30% 322.23% 194.87% 100.00%
Tax -63,670 -40,129 -18,286 -91,916 -65,044 -40,217 -19,078 123.16%
  QoQ % -58.66% -119.45% 80.11% -41.31% -61.73% -110.80% -
  Horiz. % 333.74% 210.34% 95.85% 481.79% 340.94% 210.80% 100.00%
NP 235,758 147,940 77,158 314,049 230,046 138,238 72,500 119.33%
  QoQ % 59.36% 91.74% -75.43% 36.52% 66.41% 90.67% -
  Horiz. % 325.18% 204.06% 106.42% 433.17% 317.30% 190.67% 100.00%
NP to SH 235,758 147,940 77,158 314,049 230,046 138,238 72,500 119.33%
  QoQ % 59.36% 91.74% -75.43% 36.52% 66.41% 90.67% -
  Horiz. % 325.18% 204.06% 106.42% 433.17% 317.30% 190.67% 100.00%
Tax Rate 21.26 % 21.34 % 19.16 % 22.64 % 22.04 % 22.54 % 20.83 % 1.37%
  QoQ % -0.37% 11.38% -15.37% 2.72% -2.22% 8.21% -
  Horiz. % 102.06% 102.45% 91.98% 108.69% 105.81% 108.21% 100.00%
Total Cost 967,687 631,664 315,544 1,199,614 894,592 595,808 308,498 114.13%
  QoQ % 53.20% 100.18% -73.70% 34.10% 50.15% 93.13% -
  Horiz. % 313.68% 204.75% 102.28% 388.86% 289.98% 193.13% 100.00%
Net Worth 1,912,756 2,060,436 1,994,703 2,156,765 2,086,451 2,022,670 1,985,342 -2.45%
  QoQ % -7.17% 3.30% -7.51% 3.37% 3.15% 1.88% -
  Horiz. % 96.34% 103.78% 100.47% 108.63% 105.09% 101.88% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 107,563 107,563 - 270,900 103,579 103,579 - -
  QoQ % 0.00% 0.00% 0.00% 161.54% 0.00% 0.00% -
  Horiz. % 103.85% 103.85% 0.00% 261.54% 100.00% 100.00% -
Div Payout % 45.62 % 72.71 % - % 86.26 % 45.03 % 74.93 % - % -
  QoQ % -37.26% 0.00% 0.00% 91.56% -39.90% 0.00% -
  Horiz. % 60.88% 97.04% 0.00% 115.12% 60.10% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,912,756 2,060,436 1,994,703 2,156,765 2,086,451 2,022,670 1,985,342 -2.45%
  QoQ % -7.17% 3.30% -7.51% 3.37% 3.15% 1.88% -
  Horiz. % 96.34% 103.78% 100.47% 108.63% 105.09% 101.88% 100.00%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 331,986 12.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 20.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 120.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 19.59 % 18.98 % 19.65 % 20.75 % 20.46 % 18.83 % 19.03 % 1.95%
  QoQ % 3.21% -3.41% -5.30% 1.42% 8.66% -1.05% -
  Horiz. % 102.94% 99.74% 103.26% 109.04% 107.51% 98.95% 100.00%
ROE 12.33 % 7.18 % 3.87 % 14.56 % 11.03 % 6.83 % 3.65 % 124.97%
  QoQ % 71.73% 85.53% -73.42% 32.00% 61.49% 87.12% -
  Horiz. % 337.81% 196.71% 106.03% 398.90% 302.19% 187.12% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 302.08 195.69 98.57 379.95 282.30 184.26 114.76 90.53%
  QoQ % 54.37% 98.53% -74.06% 34.59% 53.21% 60.56% -
  Horiz. % 263.23% 170.52% 85.89% 331.08% 245.99% 160.56% 100.00%
EPS 59.18 37.14 19.37 78.83 57.74 34.70 21.84 94.25%
  QoQ % 59.34% 91.74% -75.43% 36.53% 66.40% 58.88% -
  Horiz. % 270.97% 170.05% 88.69% 360.94% 264.38% 158.88% 100.00%
DPS 27.00 27.00 0.00 68.00 26.00 26.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 161.54% 0.00% 0.00% -
  Horiz. % 103.85% 103.85% 0.00% 261.54% 100.00% 100.00% -
NAPS 4.8013 5.1720 5.0070 5.4138 5.2373 5.0772 5.9802 -13.61%
  QoQ % -7.17% 3.30% -7.51% 3.37% 3.15% -15.10% -
  Horiz. % 80.29% 86.49% 83.73% 90.53% 87.58% 84.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 302.08 195.69 98.57 379.95 282.30 184.26 95.64 115.12%
  QoQ % 54.37% 98.53% -74.06% 34.59% 53.21% 92.66% -
  Horiz. % 315.85% 204.61% 103.06% 397.27% 295.17% 192.66% 100.00%
EPS 59.18 37.14 19.37 78.83 57.74 34.70 18.20 119.33%
  QoQ % 59.34% 91.74% -75.43% 36.53% 66.40% 90.66% -
  Horiz. % 325.16% 204.07% 106.43% 433.13% 317.25% 190.66% 100.00%
DPS 27.00 27.00 0.00 68.00 26.00 26.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 161.54% 0.00% 0.00% -
  Horiz. % 103.85% 103.85% 0.00% 261.54% 100.00% 100.00% -
NAPS 4.8013 5.1720 5.0070 5.4138 5.2373 5.0772 4.9835 -2.45%
  QoQ % -7.17% 3.30% -7.51% 3.37% 3.15% 1.88% -
  Horiz. % 96.34% 103.78% 100.47% 108.63% 105.09% 101.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 15.6400 15.7600 15.9200 15.7400 17.0000 17.0800 19.8200 -
P/RPS 5.18 8.05 16.15 4.14 6.02 9.27 17.27 -55.16%
  QoQ % -35.65% -50.15% 290.10% -31.23% -35.06% -46.32% -
  Horiz. % 29.99% 46.61% 93.51% 23.97% 34.86% 53.68% 100.00%
P/EPS 26.43 42.44 82.20 19.97 29.44 49.22 90.76 -56.03%
  QoQ % -37.72% -48.37% 311.62% -32.17% -40.19% -45.77% -
  Horiz. % 29.12% 46.76% 90.57% 22.00% 32.44% 54.23% 100.00%
EY 3.78 2.36 1.22 5.01 3.40 2.03 1.10 127.55%
  QoQ % 60.17% 93.44% -75.65% 47.35% 67.49% 84.55% -
  Horiz. % 343.64% 214.55% 110.91% 455.45% 309.09% 184.55% 100.00%
DY 1.73 1.71 0.00 4.32 1.53 1.52 0.00 -
  QoQ % 1.17% 0.00% 0.00% 182.35% 0.66% 0.00% -
  Horiz. % 113.82% 112.50% 0.00% 284.21% 100.66% 100.00% -
P/NAPS 3.26 3.05 3.18 2.91 3.25 3.36 3.31 -1.01%
  QoQ % 6.89% -4.09% 9.28% -10.46% -3.27% 1.51% -
  Horiz. % 98.49% 92.15% 96.07% 87.92% 98.19% 101.51% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 15/10/19 15/07/19 15/04/19 29/01/19 10/10/18 09/07/18 26/04/18 -
Price 15.4800 16.0600 15.6800 16.4200 16.8000 17.0000 16.1400 -
P/RPS 5.12 8.21 15.91 4.32 5.95 9.23 14.06 -48.97%
  QoQ % -37.64% -48.40% 268.29% -27.39% -35.54% -34.35% -
  Horiz. % 36.42% 58.39% 113.16% 30.73% 42.32% 65.65% 100.00%
P/EPS 26.16 43.25 80.96 20.83 29.09 48.99 73.91 -49.93%
  QoQ % -39.51% -46.58% 288.67% -28.39% -40.62% -33.72% -
  Horiz. % 35.39% 58.52% 109.54% 28.18% 39.36% 66.28% 100.00%
EY 3.82 2.31 1.24 4.80 3.44 2.04 1.35 99.93%
  QoQ % 65.37% 86.29% -74.17% 39.53% 68.63% 51.11% -
  Horiz. % 282.96% 171.11% 91.85% 355.56% 254.81% 151.11% 100.00%
DY 1.74 1.68 0.00 4.14 1.55 1.53 0.00 -
  QoQ % 3.57% 0.00% 0.00% 167.10% 1.31% 0.00% -
  Horiz. % 113.73% 109.80% 0.00% 270.59% 101.31% 100.00% -
P/NAPS 3.22 3.11 3.13 3.03 3.21 3.35 2.70 12.45%
  QoQ % 3.54% -0.64% 3.30% -5.61% -4.18% 24.07% -
  Horiz. % 119.26% 115.19% 115.93% 112.22% 118.89% 124.07% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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