Highlights

[LPI] QoQ Quarter Result on 2016-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 11-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     225.18%    YoY -     147.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 347,640 355,552 363,529 339,250 320,561 338,623 349,507 -0.36%
  QoQ % -2.23% -2.19% 7.16% 5.83% -5.33% -3.11% -
  Horiz. % 99.47% 101.73% 104.01% 97.07% 91.72% 96.89% 100.00%
PBT 88,794 106,866 97,404 232,474 82,181 125,616 94,875 -4.32%
  QoQ % -16.91% 9.71% -58.10% 182.88% -34.58% 32.40% -
  Horiz. % 93.59% 112.64% 102.67% 245.03% 86.62% 132.40% 100.00%
Tax -18,231 -25,416 -19,636 -19,855 -16,795 -23,405 -19,033 -2.83%
  QoQ % 28.27% -29.44% 1.10% -18.22% 28.24% -22.97% -
  Horiz. % 95.79% 133.54% 103.17% 104.32% 88.24% 122.97% 100.00%
NP 70,563 81,450 77,768 212,619 65,386 102,211 75,842 -4.69%
  QoQ % -13.37% 4.73% -63.42% 225.18% -36.03% 34.77% -
  Horiz. % 93.04% 107.39% 102.54% 280.34% 86.21% 134.77% 100.00%
NP to SH 70,563 81,450 77,768 212,619 65,386 102,211 75,842 -4.69%
  QoQ % -13.37% 4.73% -63.42% 225.18% -36.03% 34.77% -
  Horiz. % 93.04% 107.39% 102.54% 280.34% 86.21% 134.77% 100.00%
Tax Rate 20.53 % 23.78 % 20.16 % 8.54 % 20.44 % 18.63 % 20.06 % 1.55%
  QoQ % -13.67% 17.96% 136.07% -58.22% 9.72% -7.13% -
  Horiz. % 102.34% 118.54% 100.50% 42.57% 101.89% 92.87% 100.00%
Total Cost 277,077 274,102 285,761 126,631 255,175 236,412 273,665 0.83%
  QoQ % 1.09% -4.08% 125.66% -50.37% 7.94% -13.61% -
  Horiz. % 101.25% 100.16% 104.42% 46.27% 93.24% 86.39% 100.00%
Net Worth 1,735,855 1,837,310 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 4.86%
  QoQ % -5.52% 4.66% 0.76% 5.72% -5.21% 7.56% -
  Horiz. % 107.39% 113.66% 108.61% 107.79% 101.96% 107.56% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 182,592 - 82,996 - 165,993 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.00% 0.00% 50.00% 0.00% 100.00% -
Div Payout % - % 224.18 % - % 39.04 % - % 162.40 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 138.04% 0.00% 24.04% 0.00% 100.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,735,855 1,837,310 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 4.86%
  QoQ % -5.52% 4.66% 0.76% 5.72% -5.21% 7.56% -
  Horiz. % 107.39% 113.66% 108.61% 107.79% 101.96% 107.56% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 20.30 % 22.91 % 21.39 % 62.67 % 20.40 % 30.18 % 21.70 % -4.34%
  QoQ % -11.39% 7.11% -65.87% 207.21% -32.41% 39.08% -
  Horiz. % 93.55% 105.58% 98.57% 288.80% 94.01% 139.08% 100.00%
ROE 4.07 % 4.43 % 4.43 % 12.20 % 3.97 % 5.88 % 4.69 % -9.01%
  QoQ % -8.13% 0.00% -63.69% 207.30% -32.48% 25.37% -
  Horiz. % 86.78% 94.46% 94.46% 260.13% 84.65% 125.37% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 104.72 107.10 109.50 102.19 96.56 102.00 105.28 -0.35%
  QoQ % -2.22% -2.19% 7.15% 5.83% -5.33% -3.12% -
  Horiz. % 99.47% 101.73% 104.01% 97.06% 91.72% 96.88% 100.00%
EPS 21.25 24.53 23.43 64.04 19.70 30.79 22.85 -4.72%
  QoQ % -13.37% 4.69% -63.41% 225.08% -36.02% 34.75% -
  Horiz. % 93.00% 107.35% 102.54% 280.26% 86.21% 134.75% 100.00%
DPS 0.00 55.00 0.00 25.00 0.00 50.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.00% 0.00% 50.00% 0.00% 100.00% -
NAPS 5.2287 5.5343 5.2881 5.2484 4.9642 5.2370 4.8690 4.86%
  QoQ % -5.52% 4.66% 0.76% 5.72% -5.21% 7.56% -
  Horiz. % 107.39% 113.66% 108.61% 107.79% 101.96% 107.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 87.26 89.25 91.25 85.16 80.47 85.00 87.73 -0.36%
  QoQ % -2.23% -2.19% 7.15% 5.83% -5.33% -3.11% -
  Horiz. % 99.46% 101.73% 104.01% 97.07% 91.72% 96.89% 100.00%
EPS 17.71 20.45 19.52 53.37 16.41 25.66 19.04 -4.71%
  QoQ % -13.40% 4.76% -63.43% 225.23% -36.05% 34.77% -
  Horiz. % 93.01% 107.41% 102.52% 280.30% 86.19% 134.77% 100.00%
DPS 0.00 45.83 0.00 20.83 0.00 41.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.98% 0.00% 49.99% 0.00% 100.00% -
NAPS 4.3573 4.6119 4.4068 4.3737 4.1368 4.3642 4.0575 4.86%
  QoQ % -5.52% 4.65% 0.76% 5.73% -5.21% 7.56% -
  Horiz. % 107.39% 113.66% 108.61% 107.79% 101.95% 107.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 17.0000 16.3800 16.5800 15.8600 15.3600 16.0800 13.7800 -
P/RPS 16.23 15.29 15.14 15.52 15.91 15.76 13.09 15.40%
  QoQ % 6.15% 0.99% -2.45% -2.45% 0.95% 20.40% -
  Horiz. % 123.99% 116.81% 115.66% 118.56% 121.54% 120.40% 100.00%
P/EPS 79.98 66.76 70.78 24.76 77.99 52.23 60.32 20.67%
  QoQ % 19.80% -5.68% 185.86% -68.25% 49.32% -13.41% -
  Horiz. % 132.59% 110.68% 117.34% 41.05% 129.29% 86.59% 100.00%
EY 1.25 1.50 1.41 4.04 1.28 1.91 1.66 -17.22%
  QoQ % -16.67% 6.38% -65.10% 215.62% -32.98% 15.06% -
  Horiz. % 75.30% 90.36% 84.94% 243.37% 77.11% 115.06% 100.00%
DY 0.00 3.36 0.00 1.58 0.00 3.11 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.04% 0.00% 50.80% 0.00% 100.00% -
P/NAPS 3.25 2.96 3.14 3.02 3.09 3.07 2.83 9.65%
  QoQ % 9.80% -5.73% 3.97% -2.27% 0.65% 8.48% -
  Horiz. % 114.84% 104.59% 110.95% 106.71% 109.19% 108.48% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 10/04/17 06/02/17 06/10/16 11/07/16 07/04/16 27/01/16 08/10/15 -
Price 17.1800 17.3400 16.5000 16.1400 15.5800 15.7000 14.4400 -
P/RPS 16.41 16.19 15.07 15.79 16.14 15.39 13.72 12.66%
  QoQ % 1.36% 7.43% -4.56% -2.17% 4.87% 12.17% -
  Horiz. % 119.61% 118.00% 109.84% 115.09% 117.64% 112.17% 100.00%
P/EPS 80.83 70.68 70.44 25.20 79.10 50.99 63.21 17.79%
  QoQ % 14.36% 0.34% 179.52% -68.14% 55.13% -19.33% -
  Horiz. % 127.88% 111.82% 111.44% 39.87% 125.14% 80.67% 100.00%
EY 1.24 1.41 1.42 3.97 1.26 1.96 1.58 -14.90%
  QoQ % -12.06% -0.70% -64.23% 215.08% -35.71% 24.05% -
  Horiz. % 78.48% 89.24% 89.87% 251.27% 79.75% 124.05% 100.00%
DY 0.00 3.17 0.00 1.55 0.00 3.18 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.69% 0.00% 48.74% 0.00% 100.00% -
P/NAPS 3.29 3.13 3.12 3.08 3.14 3.00 2.97 7.05%
  QoQ % 5.11% 0.32% 1.30% -1.91% 4.67% 1.01% -
  Horiz. % 110.77% 105.39% 105.05% 103.70% 105.72% 101.01% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
5. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
6. With Wuhan virus genetic code in hand, scientists begin work on a vaccine Good Articles to Share
7. 【百股經#20】好股鼠於你|TOP 10新加坡不可錯過的上市公司 Good Articles to Share
8. Position for the Greatest Wave in TECH STOCKS & CNY cheers with CARLSBG |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
Partners & Brokers