Highlights

[LPI] QoQ Quarter Result on 2015-09-30 [#3]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -11.54%    YoY -     18.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 339,250 320,561 338,623 349,507 304,726 291,730 299,168 8.75%
  QoQ % 5.83% -5.33% -3.11% 14.70% 4.45% -2.49% -
  Horiz. % 113.40% 107.15% 113.19% 116.83% 101.86% 97.51% 100.00%
PBT 232,474 82,181 125,616 94,875 101,829 70,746 133,299 44.94%
  QoQ % 182.88% -34.58% 32.40% -6.83% 43.94% -46.93% -
  Horiz. % 174.40% 61.65% 94.24% 71.17% 76.39% 53.07% 100.00%
Tax -19,855 -16,795 -23,405 -19,033 -16,090 -13,549 -16,240 14.35%
  QoQ % -18.22% 28.24% -22.97% -18.29% -18.75% 16.57% -
  Horiz. % 122.26% 103.42% 144.12% 117.20% 99.08% 83.43% 100.00%
NP 212,619 65,386 102,211 75,842 85,739 57,197 117,059 48.92%
  QoQ % 225.18% -36.03% 34.77% -11.54% 49.90% -51.14% -
  Horiz. % 181.63% 55.86% 87.32% 64.79% 73.24% 48.86% 100.00%
NP to SH 212,619 65,386 102,211 75,842 85,739 57,197 117,059 48.92%
  QoQ % 225.18% -36.03% 34.77% -11.54% 49.90% -51.14% -
  Horiz. % 181.63% 55.86% 87.32% 64.79% 73.24% 48.86% 100.00%
Tax Rate 8.54 % 20.44 % 18.63 % 20.06 % 15.80 % 19.15 % 12.18 % -21.09%
  QoQ % -58.22% 9.72% -7.13% 26.96% -17.49% 57.22% -
  Horiz. % 70.11% 167.82% 152.96% 164.70% 129.72% 157.22% 100.00%
Total Cost 126,631 255,175 236,412 273,665 218,987 234,533 182,109 -21.53%
  QoQ % -50.37% 7.94% -13.61% 24.97% -6.63% 28.79% -
  Horiz. % 69.54% 140.12% 129.82% 150.28% 120.25% 128.79% 100.00%
Net Worth 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 1,649,344 3.73%
  QoQ % 5.72% -5.21% 7.56% -2.96% 2.60% -1.57% -
  Horiz. % 105.64% 99.92% 105.41% 98.00% 100.99% 98.43% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 82,996 - 165,993 - 66,397 - 121,468 -22.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.33% 0.00% 136.66% 0.00% 54.66% 0.00% 100.00%
Div Payout % 39.04 % - % 162.40 % - % 77.44 % - % 103.77 % -47.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.62% 0.00% 156.50% 0.00% 74.63% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 1,649,344 3.73%
  QoQ % 5.72% -5.21% 7.56% -2.96% 2.60% -1.57% -
  Horiz. % 105.64% 99.92% 105.41% 98.00% 100.99% 98.43% 100.00%
NOSH 331,986 331,986 331,986 331,986 331,986 331,986 220,852 31.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 50.32% -
  Horiz. % 150.32% 150.32% 150.32% 150.32% 150.32% 150.32% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 62.67 % 20.40 % 30.18 % 21.70 % 28.14 % 19.61 % 39.13 % 36.93%
  QoQ % 207.21% -32.41% 39.08% -22.89% 43.50% -49.88% -
  Horiz. % 160.16% 52.13% 77.13% 55.46% 71.91% 50.12% 100.00%
ROE 12.20 % 3.97 % 5.88 % 4.69 % 5.15 % 3.52 % 7.10 % 43.51%
  QoQ % 207.30% -32.48% 25.37% -8.93% 46.31% -50.42% -
  Horiz. % 171.83% 55.92% 82.82% 66.06% 72.54% 49.58% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 102.19 96.56 102.00 105.28 91.79 87.87 135.46 -17.14%
  QoQ % 5.83% -5.33% -3.12% 14.70% 4.46% -35.13% -
  Horiz. % 75.44% 71.28% 75.30% 77.72% 67.76% 64.87% 100.00%
EPS 64.04 19.70 30.79 22.85 25.82 17.23 53.00 13.46%
  QoQ % 225.08% -36.02% 34.75% -11.50% 49.85% -67.49% -
  Horiz. % 120.83% 37.17% 58.09% 43.11% 48.72% 32.51% 100.00%
DPS 25.00 0.00 50.00 0.00 20.00 0.00 55.00 -40.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.45% 0.00% 90.91% 0.00% 36.36% 0.00% 100.00%
NAPS 5.2484 4.9642 5.2370 4.8690 5.0173 4.8903 7.4681 -20.97%
  QoQ % 5.72% -5.21% 7.56% -2.96% 2.60% -34.52% -
  Horiz. % 70.28% 66.47% 70.12% 65.20% 67.18% 65.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,418
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 85.15 80.46 84.99 87.72 76.48 73.22 75.09 8.75%
  QoQ % 5.83% -5.33% -3.11% 14.70% 4.45% -2.49% -
  Horiz. % 113.40% 107.15% 113.18% 116.82% 101.85% 97.51% 100.00%
EPS 53.37 16.41 25.65 19.04 21.52 14.36 29.38 48.93%
  QoQ % 225.23% -36.02% 34.72% -11.52% 49.86% -51.12% -
  Horiz. % 181.65% 55.85% 87.30% 64.81% 73.25% 48.88% 100.00%
DPS 20.83 0.00 41.66 0.00 16.67 0.00 30.49 -22.45%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.32% 0.00% 136.63% 0.00% 54.67% 0.00% 100.00%
NAPS 4.3733 4.1365 4.3638 4.0571 4.1807 4.0749 4.1397 3.73%
  QoQ % 5.72% -5.21% 7.56% -2.96% 2.60% -1.57% -
  Horiz. % 105.64% 99.92% 105.41% 98.00% 100.99% 98.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 15.8600 15.3600 16.0800 13.7800 13.8800 15.0800 18.0600 -
P/RPS 15.52 15.91 15.76 13.09 15.12 17.16 13.33 10.68%
  QoQ % -2.45% 0.95% 20.40% -13.43% -11.89% 28.73% -
  Horiz. % 116.43% 119.35% 118.23% 98.20% 113.43% 128.73% 100.00%
P/EPS 24.76 77.99 52.23 60.32 53.74 87.53 34.07 -19.18%
  QoQ % -68.25% 49.32% -13.41% 12.24% -38.60% 156.91% -
  Horiz. % 72.67% 228.91% 153.30% 177.05% 157.73% 256.91% 100.00%
EY 4.04 1.28 1.91 1.66 1.86 1.14 2.93 23.91%
  QoQ % 215.62% -32.98% 15.06% -10.75% 63.16% -61.09% -
  Horiz. % 137.88% 43.69% 65.19% 56.66% 63.48% 38.91% 100.00%
DY 1.58 0.00 3.11 0.00 1.44 0.00 3.05 -35.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 51.80% 0.00% 101.97% 0.00% 47.21% 0.00% 100.00%
P/NAPS 3.02 3.09 3.07 2.83 2.77 3.08 2.42 15.93%
  QoQ % -2.27% 0.65% 8.48% 2.17% -10.06% 27.27% -
  Horiz. % 124.79% 127.69% 126.86% 116.94% 114.46% 127.27% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 11/07/16 07/04/16 27/01/16 08/10/15 08/07/15 08/04/15 28/01/15 -
Price 16.1400 15.5800 15.7000 14.4400 14.1800 14.8800 18.5000 -
P/RPS 15.79 16.14 15.39 13.72 15.45 16.93 13.66 10.15%
  QoQ % -2.17% 4.87% 12.17% -11.20% -8.74% 23.94% -
  Horiz. % 115.59% 118.16% 112.66% 100.44% 113.10% 123.94% 100.00%
P/EPS 25.20 79.10 50.99 63.21 54.91 86.37 34.90 -19.53%
  QoQ % -68.14% 55.13% -19.33% 15.12% -36.42% 147.48% -
  Horiz. % 72.21% 226.65% 146.10% 181.12% 157.34% 247.48% 100.00%
EY 3.97 1.26 1.96 1.58 1.82 1.16 2.87 24.17%
  QoQ % 215.08% -35.71% 24.05% -13.19% 56.90% -59.58% -
  Horiz. % 138.33% 43.90% 68.29% 55.05% 63.41% 40.42% 100.00%
DY 1.55 0.00 3.18 0.00 1.41 0.00 2.97 -35.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.19% 0.00% 107.07% 0.00% 47.47% 0.00% 100.00%
P/NAPS 3.08 3.14 3.00 2.97 2.83 3.04 2.48 15.56%
  QoQ % -1.91% 4.67% 1.01% 4.95% -6.91% 22.58% -
  Horiz. % 124.19% 126.61% 120.97% 119.76% 114.11% 122.58% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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