Highlights

[LPI] QoQ Quarter Result on 2015-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     49.90%    YoY -     67.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 320,561 338,623 349,507 304,726 291,730 299,168 301,236 4.23%
  QoQ % -5.33% -3.11% 14.70% 4.45% -2.49% -0.69% -
  Horiz. % 106.42% 112.41% 116.02% 101.16% 96.84% 99.31% 100.00%
PBT 82,181 125,616 94,875 101,829 70,746 133,299 77,425 4.05%
  QoQ % -34.58% 32.40% -6.83% 43.94% -46.93% 72.17% -
  Horiz. % 106.14% 162.24% 122.54% 131.52% 91.37% 172.17% 100.00%
Tax -16,795 -23,405 -19,033 -16,090 -13,549 -16,240 -13,230 17.22%
  QoQ % 28.24% -22.97% -18.29% -18.75% 16.57% -22.75% -
  Horiz. % 126.95% 176.91% 143.86% 121.62% 102.41% 122.75% 100.00%
NP 65,386 102,211 75,842 85,739 57,197 117,059 64,195 1.23%
  QoQ % -36.03% 34.77% -11.54% 49.90% -51.14% 82.35% -
  Horiz. % 101.86% 159.22% 118.14% 133.56% 89.10% 182.35% 100.00%
NP to SH 65,386 102,211 75,842 85,739 57,197 117,059 64,195 1.23%
  QoQ % -36.03% 34.77% -11.54% 49.90% -51.14% 82.35% -
  Horiz. % 101.86% 159.22% 118.14% 133.56% 89.10% 182.35% 100.00%
Tax Rate 20.44 % 18.63 % 20.06 % 15.80 % 19.15 % 12.18 % 17.09 % 12.66%
  QoQ % 9.72% -7.13% 26.96% -17.49% 57.22% -28.73% -
  Horiz. % 119.60% 109.01% 117.38% 92.45% 112.05% 71.27% 100.00%
Total Cost 255,175 236,412 273,665 218,987 234,533 182,109 237,041 5.03%
  QoQ % 7.94% -13.61% 24.97% -6.63% 28.79% -23.17% -
  Horiz. % 107.65% 99.73% 115.45% 92.38% 98.94% 76.83% 100.00%
Net Worth 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 1,649,344 1,610,360 1.55%
  QoQ % -5.21% 7.56% -2.96% 2.60% -1.57% 2.42% -
  Horiz. % 102.34% 107.96% 100.38% 103.43% 100.82% 102.42% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 165,993 - 66,397 - 121,468 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 136.66% 0.00% 54.66% 0.00% 100.00% -
Div Payout % - % 162.40 % - % 77.44 % - % 103.77 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 156.50% 0.00% 74.63% 0.00% 100.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 1,649,344 1,610,360 1.55%
  QoQ % -5.21% 7.56% -2.96% 2.60% -1.57% 2.42% -
  Horiz. % 102.34% 107.96% 100.38% 103.43% 100.82% 102.42% 100.00%
NOSH 331,986 331,986 331,986 331,986 331,986 220,852 220,298 31.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 50.32% 0.25% -
  Horiz. % 150.70% 150.70% 150.70% 150.70% 150.70% 100.25% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 20.40 % 30.18 % 21.70 % 28.14 % 19.61 % 39.13 % 21.31 % -2.86%
  QoQ % -32.41% 39.08% -22.89% 43.50% -49.88% 83.62% -
  Horiz. % 95.73% 141.62% 101.83% 132.05% 92.02% 183.62% 100.00%
ROE 3.97 % 5.88 % 4.69 % 5.15 % 3.52 % 7.10 % 3.99 % -0.33%
  QoQ % -32.48% 25.37% -8.93% 46.31% -50.42% 77.94% -
  Horiz. % 99.50% 147.37% 117.54% 129.07% 88.22% 177.94% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 96.56 102.00 105.28 91.79 87.87 135.46 136.74 -20.68%
  QoQ % -5.33% -3.12% 14.70% 4.46% -35.13% -0.94% -
  Horiz. % 70.62% 74.59% 76.99% 67.13% 64.26% 99.06% 100.00%
EPS 19.70 30.79 22.85 25.82 17.23 53.00 29.14 -22.95%
  QoQ % -36.02% 34.75% -11.50% 49.85% -67.49% 81.88% -
  Horiz. % 67.60% 105.66% 78.41% 88.61% 59.13% 181.88% 100.00%
DPS 0.00 50.00 0.00 20.00 0.00 55.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.91% 0.00% 36.36% 0.00% 100.00% -
NAPS 4.9642 5.2370 4.8690 5.0173 4.8903 7.4681 7.3099 -22.72%
  QoQ % -5.21% 7.56% -2.96% 2.60% -34.52% 2.16% -
  Horiz. % 67.91% 71.64% 66.61% 68.64% 66.90% 102.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 80.47 85.00 87.73 76.49 73.23 75.10 75.61 4.24%
  QoQ % -5.33% -3.11% 14.69% 4.45% -2.49% -0.67% -
  Horiz. % 106.43% 112.42% 116.03% 101.16% 96.85% 99.33% 100.00%
EPS 16.41 25.66 19.04 21.52 14.36 29.38 16.11 1.24%
  QoQ % -36.05% 34.77% -11.52% 49.86% -51.12% 82.37% -
  Horiz. % 101.86% 159.28% 118.19% 133.58% 89.14% 182.37% 100.00%
DPS 0.00 41.67 0.00 16.67 0.00 30.49 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 136.67% 0.00% 54.67% 0.00% 100.00% -
NAPS 4.1368 4.3642 4.0575 4.1811 4.0753 4.1401 4.0422 1.55%
  QoQ % -5.21% 7.56% -2.96% 2.60% -1.57% 2.42% -
  Horiz. % 102.34% 107.97% 100.38% 103.44% 100.82% 102.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 15.3600 16.0800 13.7800 13.8800 15.0800 18.0600 17.5800 -
P/RPS 15.91 15.76 13.09 15.12 17.16 13.33 12.86 15.23%
  QoQ % 0.95% 20.40% -13.43% -11.89% 28.73% 3.65% -
  Horiz. % 123.72% 122.55% 101.79% 117.57% 133.44% 103.65% 100.00%
P/EPS 77.99 52.23 60.32 53.74 87.53 34.07 60.33 18.65%
  QoQ % 49.32% -13.41% 12.24% -38.60% 156.91% -43.53% -
  Horiz. % 129.27% 86.57% 99.98% 89.08% 145.09% 56.47% 100.00%
EY 1.28 1.91 1.66 1.86 1.14 2.93 1.66 -15.90%
  QoQ % -32.98% 15.06% -10.75% 63.16% -61.09% 76.51% -
  Horiz. % 77.11% 115.06% 100.00% 112.05% 68.67% 176.51% 100.00%
DY 0.00 3.11 0.00 1.44 0.00 3.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.97% 0.00% 47.21% 0.00% 100.00% -
P/NAPS 3.09 3.07 2.83 2.77 3.08 2.42 2.40 18.33%
  QoQ % 0.65% 8.48% 2.17% -10.06% 27.27% 0.83% -
  Horiz. % 128.75% 127.92% 117.92% 115.42% 128.33% 100.83% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 07/04/16 27/01/16 08/10/15 08/07/15 08/04/15 28/01/15 08/10/14 -
Price 15.5800 15.7000 14.4400 14.1800 14.8800 18.5000 17.4800 -
P/RPS 16.14 15.39 13.72 15.45 16.93 13.66 12.78 16.82%
  QoQ % 4.87% 12.17% -11.20% -8.74% 23.94% 6.89% -
  Horiz. % 126.29% 120.42% 107.36% 120.89% 132.47% 106.89% 100.00%
P/EPS 79.10 50.99 63.21 54.91 86.37 34.90 59.99 20.22%
  QoQ % 55.13% -19.33% 15.12% -36.42% 147.48% -41.82% -
  Horiz. % 131.86% 85.00% 105.37% 91.53% 143.97% 58.18% 100.00%
EY 1.26 1.96 1.58 1.82 1.16 2.87 1.67 -17.11%
  QoQ % -35.71% 24.05% -13.19% 56.90% -59.58% 71.86% -
  Horiz. % 75.45% 117.37% 94.61% 108.98% 69.46% 171.86% 100.00%
DY 0.00 3.18 0.00 1.41 0.00 2.97 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.07% 0.00% 47.47% 0.00% 100.00% -
P/NAPS 3.14 3.00 2.97 2.83 3.04 2.48 2.39 19.94%
  QoQ % 4.67% 1.01% 4.95% -6.91% 22.58% 3.77% -
  Horiz. % 131.38% 125.52% 124.27% 118.41% 127.20% 103.77% 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.
 


 

252  319  545  1158 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.42+0.11 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers