Highlights

[LPI] QoQ Quarter Result on 2016-09-30 [#3]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 06-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -63.42%    YoY -     2.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 352,710 347,640 355,552 363,529 339,250 320,561 338,623 2.76%
  QoQ % 1.46% -2.23% -2.19% 7.16% 5.83% -5.33% -
  Horiz. % 104.16% 102.66% 105.00% 107.36% 100.19% 94.67% 100.00%
PBT 89,216 88,794 106,866 97,404 232,474 82,181 125,616 -20.41%
  QoQ % 0.48% -16.91% 9.71% -58.10% 182.88% -34.58% -
  Horiz. % 71.02% 70.69% 85.07% 77.54% 185.07% 65.42% 100.00%
Tax -21,152 -18,231 -25,416 -19,636 -19,855 -16,795 -23,405 -6.53%
  QoQ % -16.02% 28.27% -29.44% 1.10% -18.22% 28.24% -
  Horiz. % 90.37% 77.89% 108.59% 83.90% 84.83% 71.76% 100.00%
NP 68,064 70,563 81,450 77,768 212,619 65,386 102,211 -23.76%
  QoQ % -3.54% -13.37% 4.73% -63.42% 225.18% -36.03% -
  Horiz. % 66.59% 69.04% 79.69% 76.09% 208.02% 63.97% 100.00%
NP to SH 68,064 70,563 81,450 77,768 212,619 65,386 102,211 -23.76%
  QoQ % -3.54% -13.37% 4.73% -63.42% 225.18% -36.03% -
  Horiz. % 66.59% 69.04% 79.69% 76.09% 208.02% 63.97% 100.00%
Tax Rate 23.71 % 20.53 % 23.78 % 20.16 % 8.54 % 20.44 % 18.63 % 17.46%
  QoQ % 15.49% -13.67% 17.96% 136.07% -58.22% 9.72% -
  Horiz. % 127.27% 110.20% 127.64% 108.21% 45.84% 109.72% 100.00%
Total Cost 284,646 277,077 274,102 285,761 126,631 255,175 236,412 13.19%
  QoQ % 2.73% 1.09% -4.08% 125.66% -50.37% 7.94% -
  Horiz. % 120.40% 117.20% 115.94% 120.87% 53.56% 107.94% 100.00%
Net Worth 1,817,922 1,735,855 1,837,310 1,755,575 1,742,395 1,648,044 1,738,610 3.02%
  QoQ % 4.73% -5.52% 4.66% 0.76% 5.72% -5.21% -
  Horiz. % 104.56% 99.84% 105.68% 100.98% 100.22% 94.79% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 89,636 - 182,592 - 82,996 - 165,993 -33.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.00% 0.00% 110.00% 0.00% 50.00% 0.00% 100.00%
Div Payout % 131.69 % - % 224.18 % - % 39.04 % - % 162.40 % -13.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.09% 0.00% 138.04% 0.00% 24.04% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,817,922 1,735,855 1,837,310 1,755,575 1,742,395 1,648,044 1,738,610 3.02%
  QoQ % 4.73% -5.52% 4.66% 0.76% 5.72% -5.21% -
  Horiz. % 104.56% 99.84% 105.68% 100.98% 100.22% 94.79% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 19.30 % 20.30 % 22.91 % 21.39 % 62.67 % 20.40 % 30.18 % -25.79%
  QoQ % -4.93% -11.39% 7.11% -65.87% 207.21% -32.41% -
  Horiz. % 63.95% 67.26% 75.91% 70.87% 207.65% 67.59% 100.00%
ROE 3.74 % 4.07 % 4.43 % 4.43 % 12.20 % 3.97 % 5.88 % -26.06%
  QoQ % -8.11% -8.13% 0.00% -63.69% 207.30% -32.48% -
  Horiz. % 63.61% 69.22% 75.34% 75.34% 207.48% 67.52% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 106.24 104.72 107.10 109.50 102.19 96.56 102.00 2.75%
  QoQ % 1.45% -2.22% -2.19% 7.15% 5.83% -5.33% -
  Horiz. % 104.16% 102.67% 105.00% 107.35% 100.19% 94.67% 100.00%
EPS 20.51 21.25 24.53 23.43 64.04 19.70 30.79 -23.75%
  QoQ % -3.48% -13.37% 4.69% -63.41% 225.08% -36.02% -
  Horiz. % 66.61% 69.02% 79.67% 76.10% 207.99% 63.98% 100.00%
DPS 27.00 0.00 55.00 0.00 25.00 0.00 50.00 -33.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.00% 0.00% 110.00% 0.00% 50.00% 0.00% 100.00%
NAPS 5.4759 5.2287 5.5343 5.2881 5.2484 4.9642 5.2370 3.02%
  QoQ % 4.73% -5.52% 4.66% 0.76% 5.72% -5.21% -
  Horiz. % 104.56% 99.84% 105.68% 100.98% 100.22% 94.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 88.54 87.26 89.25 91.25 85.16 80.47 85.00 2.76%
  QoQ % 1.47% -2.23% -2.19% 7.15% 5.83% -5.33% -
  Horiz. % 104.16% 102.66% 105.00% 107.35% 100.19% 94.67% 100.00%
EPS 17.09 17.71 20.45 19.52 53.37 16.41 25.66 -23.75%
  QoQ % -3.50% -13.40% 4.76% -63.43% 225.23% -36.05% -
  Horiz. % 66.60% 69.02% 79.70% 76.07% 207.99% 63.95% 100.00%
DPS 22.50 0.00 45.83 0.00 20.83 0.00 41.67 -33.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.00% 0.00% 109.98% 0.00% 49.99% 0.00% 100.00%
NAPS 4.5633 4.3573 4.6119 4.4068 4.3737 4.1368 4.3642 3.02%
  QoQ % 4.73% -5.52% 4.65% 0.76% 5.73% -5.21% -
  Horiz. % 104.56% 99.84% 105.68% 100.98% 100.22% 94.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 18.8800 17.0000 16.3800 16.5800 15.8600 15.3600 16.0800 -
P/RPS 17.77 16.23 15.29 15.14 15.52 15.91 15.76 8.34%
  QoQ % 9.49% 6.15% 0.99% -2.45% -2.45% 0.95% -
  Horiz. % 112.75% 102.98% 97.02% 96.07% 98.48% 100.95% 100.00%
P/EPS 92.09 79.98 66.76 70.78 24.76 77.99 52.23 46.00%
  QoQ % 15.14% 19.80% -5.68% 185.86% -68.25% 49.32% -
  Horiz. % 176.32% 153.13% 127.82% 135.52% 47.41% 149.32% 100.00%
EY 1.09 1.25 1.50 1.41 4.04 1.28 1.91 -31.22%
  QoQ % -12.80% -16.67% 6.38% -65.10% 215.62% -32.98% -
  Horiz. % 57.07% 65.45% 78.53% 73.82% 211.52% 67.02% 100.00%
DY 1.43 0.00 3.36 0.00 1.58 0.00 3.11 -40.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.98% 0.00% 108.04% 0.00% 50.80% 0.00% 100.00%
P/NAPS 3.45 3.25 2.96 3.14 3.02 3.09 3.07 8.10%
  QoQ % 6.15% 9.80% -5.73% 3.97% -2.27% 0.65% -
  Horiz. % 112.38% 105.86% 96.42% 102.28% 98.37% 100.65% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 10/07/17 10/04/17 06/02/17 06/10/16 11/07/16 07/04/16 27/01/16 -
Price 18.6000 17.1800 17.3400 16.5000 16.1400 15.5800 15.7000 -
P/RPS 17.51 16.41 16.19 15.07 15.79 16.14 15.39 8.99%
  QoQ % 6.70% 1.36% 7.43% -4.56% -2.17% 4.87% -
  Horiz. % 113.78% 106.63% 105.20% 97.92% 102.60% 104.87% 100.00%
P/EPS 90.72 80.83 70.68 70.44 25.20 79.10 50.99 46.88%
  QoQ % 12.24% 14.36% 0.34% 179.52% -68.14% 55.13% -
  Horiz. % 177.92% 158.52% 138.62% 138.14% 49.42% 155.13% 100.00%
EY 1.10 1.24 1.41 1.42 3.97 1.26 1.96 -31.98%
  QoQ % -11.29% -12.06% -0.70% -64.23% 215.08% -35.71% -
  Horiz. % 56.12% 63.27% 71.94% 72.45% 202.55% 64.29% 100.00%
DY 1.45 0.00 3.17 0.00 1.55 0.00 3.18 -40.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.60% 0.00% 99.69% 0.00% 48.74% 0.00% 100.00%
P/NAPS 3.40 3.29 3.13 3.12 3.08 3.14 3.00 8.71%
  QoQ % 3.34% 5.11% 0.32% 1.30% -1.91% 4.67% -
  Horiz. % 113.33% 109.67% 104.33% 104.00% 102.67% 104.67% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

345  379  605  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.14-0.04 
 IRIS 0.31+0.03 
 INIX 0.275-0.01 
 DOLPHIN-WB 0.03+0.025 
 MTRONIC 0.08-0.005 
 MTOUCHE 0.055+0.005 
 CONNECT 0.16+0.02 
 BINTAI 0.57+0.035 
 ARMADA 0.265+0.01 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS