Highlights

[LPI] QoQ Quarter Result on 2018-09-30 [#3]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 10-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     39.66%    YoY -     -0.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 386,902 392,702 389,025 390,592 353,048 380,998 363,493 4.26%
  QoQ % -1.48% 0.95% -0.40% 10.63% -7.34% 4.82% -
  Horiz. % 106.44% 108.04% 107.02% 107.46% 97.13% 104.82% 100.00%
PBT 92,625 95,444 110,875 116,635 86,877 91,578 110,705 -11.24%
  QoQ % -2.95% -13.92% -4.94% 34.25% -5.13% -17.28% -
  Horiz. % 83.67% 86.21% 100.15% 105.36% 78.48% 82.72% 100.00%
Tax -21,843 -18,286 -26,872 -24,827 -21,139 -19,078 -27,708 -14.70%
  QoQ % -19.45% 31.95% -8.24% -17.45% -10.80% 31.15% -
  Horiz. % 78.83% 66.00% 96.98% 89.60% 76.29% 68.85% 100.00%
NP 70,782 77,158 84,003 91,808 65,738 72,500 82,997 -10.10%
  QoQ % -8.26% -8.15% -8.50% 39.66% -9.33% -12.65% -
  Horiz. % 85.28% 92.96% 101.21% 110.62% 79.21% 87.35% 100.00%
NP to SH 70,782 77,158 84,003 91,808 65,738 72,500 82,997 -10.10%
  QoQ % -8.26% -8.15% -8.50% 39.66% -9.33% -12.65% -
  Horiz. % 85.28% 92.96% 101.21% 110.62% 79.21% 87.35% 100.00%
Tax Rate 23.58 % 19.16 % 24.24 % 21.29 % 24.33 % 20.83 % 25.03 % -3.91%
  QoQ % 23.07% -20.96% 13.86% -12.49% 16.80% -16.78% -
  Horiz. % 94.21% 76.55% 96.84% 85.06% 97.20% 83.22% 100.00%
Total Cost 316,120 315,544 305,022 298,784 287,310 308,498 280,496 8.32%
  QoQ % 0.18% 3.45% 2.09% 3.99% -6.87% 9.98% -
  Horiz. % 112.70% 112.50% 108.74% 106.52% 102.43% 109.98% 100.00%
Net Worth 2,060,436 1,994,703 2,156,765 2,086,451 2,022,670 1,985,342 1,920,904 4.80%
  QoQ % 3.30% -7.51% 3.37% 3.15% 1.88% 3.35% -
  Horiz. % 107.26% 103.84% 112.28% 108.62% 105.30% 103.35% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 107,563 - 167,320 - 103,579 - 149,393 -19.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.00% 0.00% 112.00% 0.00% 69.33% 0.00% 100.00%
Div Payout % 151.96 % - % 199.18 % - % 157.56 % - % 180.00 % -10.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.42% 0.00% 110.66% 0.00% 87.53% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,060,436 1,994,703 2,156,765 2,086,451 2,022,670 1,985,342 1,920,904 4.80%
  QoQ % 3.30% -7.51% 3.37% 3.15% 1.88% 3.35% -
  Horiz. % 107.26% 103.84% 112.28% 108.62% 105.30% 103.35% 100.00%
NOSH 398,383 398,383 398,383 398,383 398,383 331,986 331,986 12.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 20.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 18.29 % 19.65 % 21.59 % 23.50 % 18.62 % 19.03 % 22.83 % -13.78%
  QoQ % -6.92% -8.99% -8.13% 26.21% -2.15% -16.64% -
  Horiz. % 80.11% 86.07% 94.57% 102.93% 81.56% 83.36% 100.00%
ROE 3.44 % 3.87 % 3.89 % 4.40 % 3.25 % 3.65 % 4.32 % -14.12%
  QoQ % -11.11% -0.51% -11.59% 35.38% -10.96% -15.51% -
  Horiz. % 79.63% 89.58% 90.05% 101.85% 75.23% 84.49% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 97.12 98.57 97.65 98.04 88.62 114.76 109.49 -7.70%
  QoQ % -1.47% 0.94% -0.40% 10.63% -22.78% 4.81% -
  Horiz. % 88.70% 90.03% 89.19% 89.54% 80.94% 104.81% 100.00%
EPS 17.77 19.37 21.09 23.04 16.50 21.84 25.00 -20.40%
  QoQ % -8.26% -8.16% -8.46% 39.64% -24.45% -12.64% -
  Horiz. % 71.08% 77.48% 84.36% 92.16% 66.00% 87.36% 100.00%
DPS 27.00 0.00 42.00 0.00 26.00 0.00 45.00 -28.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 93.33% 0.00% 57.78% 0.00% 100.00%
NAPS 5.1720 5.0070 5.4138 5.2373 5.0772 5.9802 5.7861 -7.23%
  QoQ % 3.30% -7.51% 3.37% 3.15% -15.10% 3.35% -
  Horiz. % 89.39% 86.53% 93.57% 90.52% 87.75% 103.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 97.12 98.57 97.65 98.04 88.62 95.64 91.24 4.26%
  QoQ % -1.47% 0.94% -0.40% 10.63% -7.34% 4.82% -
  Horiz. % 106.44% 108.03% 107.03% 107.45% 97.13% 104.82% 100.00%
EPS 17.77 19.37 21.09 23.04 16.50 18.20 20.83 -10.08%
  QoQ % -8.26% -8.16% -8.46% 39.64% -9.34% -12.63% -
  Horiz. % 85.31% 92.99% 101.25% 110.61% 79.21% 87.37% 100.00%
DPS 27.00 0.00 42.00 0.00 26.00 0.00 37.50 -19.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.00% 0.00% 112.00% 0.00% 69.33% 0.00% 100.00%
NAPS 5.1720 5.0070 5.4138 5.2373 5.0772 4.9835 4.8218 4.80%
  QoQ % 3.30% -7.51% 3.37% 3.15% 1.88% 3.35% -
  Horiz. % 107.26% 103.84% 112.28% 108.62% 105.30% 103.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 15.7600 15.9200 15.7400 17.0000 17.0800 19.8200 18.1600 -
P/RPS 16.23 16.15 16.12 17.34 19.27 17.27 16.59 -1.46%
  QoQ % 0.50% 0.19% -7.04% -10.02% 11.58% 4.10% -
  Horiz. % 97.83% 97.35% 97.17% 104.52% 116.15% 104.10% 100.00%
P/EPS 88.70 82.20 74.65 73.77 103.51 90.76 72.64 14.29%
  QoQ % 7.91% 10.11% 1.19% -28.73% 14.05% 24.94% -
  Horiz. % 122.11% 113.16% 102.77% 101.56% 142.50% 124.94% 100.00%
EY 1.13 1.22 1.34 1.36 0.97 1.10 1.38 -12.51%
  QoQ % -7.38% -8.96% -1.47% 40.21% -11.82% -20.29% -
  Horiz. % 81.88% 88.41% 97.10% 98.55% 70.29% 79.71% 100.00%
DY 1.71 0.00 2.67 0.00 1.52 0.00 2.48 -22.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.95% 0.00% 107.66% 0.00% 61.29% 0.00% 100.00%
P/NAPS 3.05 3.18 2.91 3.25 3.36 3.31 3.14 -1.93%
  QoQ % -4.09% 9.28% -10.46% -3.27% 1.51% 5.41% -
  Horiz. % 97.13% 101.27% 92.68% 103.50% 107.01% 105.41% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 15/07/19 15/04/19 29/01/19 10/10/18 09/07/18 26/04/18 10/01/18 -
Price 16.0600 15.6800 16.4200 16.8000 17.0000 16.1400 19.4200 -
P/RPS 16.54 15.91 16.81 17.14 19.18 14.06 17.74 -4.57%
  QoQ % 3.96% -5.35% -1.93% -10.64% 36.42% -20.74% -
  Horiz. % 93.24% 89.68% 94.76% 96.62% 108.12% 79.26% 100.00%
P/EPS 90.39 80.96 77.87 72.90 103.02 73.91 77.68 10.66%
  QoQ % 11.65% 3.97% 6.82% -29.24% 39.39% -4.85% -
  Horiz. % 116.36% 104.22% 100.24% 93.85% 132.62% 95.15% 100.00%
EY 1.11 1.24 1.28 1.37 0.97 1.35 1.29 -9.56%
  QoQ % -10.48% -3.12% -6.57% 41.24% -28.15% 4.65% -
  Horiz. % 86.05% 96.12% 99.22% 106.20% 75.19% 104.65% 100.00%
DY 1.68 0.00 2.56 0.00 1.53 0.00 2.32 -19.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.41% 0.00% 110.34% 0.00% 65.95% 0.00% 100.00%
P/NAPS 3.11 3.13 3.03 3.21 3.35 2.70 3.36 -5.04%
  QoQ % -0.64% 3.30% -5.61% -4.18% 24.07% -19.64% -
  Horiz. % 92.56% 93.15% 90.18% 95.54% 99.70% 80.36% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers