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.
 


 

254  268  505  1233 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.33+0.03 
 TDM 0.295+0.02 
 HSI-H8F 0.225-0.025 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 SANICHI 0.075+0.015 
 MATANG 0.09+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers