Highlights

[LPI] QoQ Quarter Result on 2019-09-30 [#3]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 15-Oct-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     24.07%    YoY -     -4.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 399,545 403,908 399,256 423,841 386,902 392,702 389,025 1.80%
  QoQ % -1.08% 1.17% -5.80% 9.55% -1.48% 0.95% -
  Horiz. % 102.70% 103.83% 102.63% 108.95% 99.45% 100.95% 100.00%
PBT 100,297 97,916 115,291 111,359 92,625 95,444 110,875 -6.47%
  QoQ % 2.43% -15.07% 3.53% 20.23% -2.95% -13.92% -
  Horiz. % 90.46% 88.31% 103.98% 100.44% 83.54% 86.08% 100.00%
Tax -22,896 -19,999 -28,688 -23,541 -21,843 -18,286 -26,872 -10.13%
  QoQ % -14.49% 30.29% -21.86% -7.77% -19.45% 31.95% -
  Horiz. % 85.20% 74.42% 106.76% 87.60% 81.29% 68.05% 100.00%
NP 77,401 77,917 86,603 87,818 70,782 77,158 84,003 -5.32%
  QoQ % -0.66% -10.03% -1.38% 24.07% -8.26% -8.15% -
  Horiz. % 92.14% 92.76% 103.10% 104.54% 84.26% 91.85% 100.00%
NP to SH 77,401 77,917 86,603 87,818 70,782 77,158 84,003 -5.32%
  QoQ % -0.66% -10.03% -1.38% 24.07% -8.26% -8.15% -
  Horiz. % 92.14% 92.76% 103.10% 104.54% 84.26% 91.85% 100.00%
Tax Rate 22.83 % 20.42 % 24.88 % 21.14 % 23.58 % 19.16 % 24.24 % -3.92%
  QoQ % 11.80% -17.93% 17.69% -10.35% 23.07% -20.96% -
  Horiz. % 94.18% 84.24% 102.64% 87.21% 97.28% 79.04% 100.00%
Total Cost 322,144 325,991 312,653 336,023 316,120 315,544 305,022 3.71%
  QoQ % -1.18% 4.27% -6.95% 6.30% 0.18% 3.45% -
  Horiz. % 105.61% 106.87% 102.50% 110.16% 103.64% 103.45% 100.00%
Net Worth 1,818,897 1,714,999 1,961,398 1,912,756 2,060,436 1,994,703 2,156,765 -10.75%
  QoQ % 6.06% -12.56% 2.54% -7.17% 3.30% -7.51% -
  Horiz. % 84.33% 79.52% 90.94% 88.69% 95.53% 92.49% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 111,547 - 171,304 - 107,563 - 167,320 -23.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 102.38% 0.00% 64.29% 0.00% 100.00%
Div Payout % 144.12 % - % 197.80 % - % 151.96 % - % 199.18 % -19.42%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.36% 0.00% 99.31% 0.00% 76.29% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,818,897 1,714,999 1,961,398 1,912,756 2,060,436 1,994,703 2,156,765 -10.75%
  QoQ % 6.06% -12.56% 2.54% -7.17% 3.30% -7.51% -
  Horiz. % 84.33% 79.52% 90.94% 88.69% 95.53% 92.49% 100.00%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 -
  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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 19.37 % 19.29 % 21.69 % 20.72 % 18.29 % 19.65 % 21.59 % -6.98%
  QoQ % 0.41% -11.07% 4.68% 13.29% -6.92% -8.99% -
  Horiz. % 89.72% 89.35% 100.46% 95.97% 84.72% 91.01% 100.00%
ROE 4.26 % 4.54 % 4.42 % 4.59 % 3.44 % 3.87 % 3.89 % 6.25%
  QoQ % -6.17% 2.71% -3.70% 33.43% -11.11% -0.51% -
  Horiz. % 109.51% 116.71% 113.62% 117.99% 88.43% 99.49% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 100.29 101.39 100.22 106.39 97.12 98.57 97.65 1.80%
  QoQ % -1.08% 1.17% -5.80% 9.54% -1.47% 0.94% -
  Horiz. % 102.70% 103.83% 102.63% 108.95% 99.46% 100.94% 100.00%
EPS 19.43 19.56 21.74 22.04 17.77 19.37 21.09 -5.32%
  QoQ % -0.66% -10.03% -1.36% 24.03% -8.26% -8.16% -
  Horiz. % 92.13% 92.75% 103.08% 104.50% 84.26% 91.84% 100.00%
DPS 28.00 0.00 43.00 0.00 27.00 0.00 42.00 -23.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 102.38% 0.00% 64.29% 0.00% 100.00%
NAPS 4.5657 4.3049 4.9234 4.8013 5.1720 5.0070 5.4138 -10.75%
  QoQ % 6.06% -12.56% 2.54% -7.17% 3.30% -7.51% -
  Horiz. % 84.33% 79.52% 90.94% 88.69% 95.53% 92.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 100.29 101.39 100.22 106.39 97.12 98.57 97.65 1.80%
  QoQ % -1.08% 1.17% -5.80% 9.54% -1.47% 0.94% -
  Horiz. % 102.70% 103.83% 102.63% 108.95% 99.46% 100.94% 100.00%
EPS 19.43 19.56 21.74 22.04 17.77 19.37 21.09 -5.32%
  QoQ % -0.66% -10.03% -1.36% 24.03% -8.26% -8.16% -
  Horiz. % 92.13% 92.75% 103.08% 104.50% 84.26% 91.84% 100.00%
DPS 28.00 0.00 43.00 0.00 27.00 0.00 42.00 -23.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 102.38% 0.00% 64.29% 0.00% 100.00%
NAPS 4.5657 4.3049 4.9234 4.8013 5.1720 5.0070 5.4138 -10.75%
  QoQ % 6.06% -12.56% 2.54% -7.17% 3.30% -7.51% -
  Horiz. % 84.33% 79.52% 90.94% 88.69% 95.53% 92.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 13.4000 11.6000 15.1000 15.6400 15.7600 15.9200 15.7400 -
P/RPS 13.36 11.44 15.07 14.70 16.23 16.15 16.12 -11.78%
  QoQ % 16.78% -24.09% 2.52% -9.43% 0.50% 0.19% -
  Horiz. % 82.88% 70.97% 93.49% 91.19% 100.68% 100.19% 100.00%
P/EPS 68.97 59.31 69.46 70.95 88.70 82.20 74.65 -5.14%
  QoQ % 16.29% -14.61% -2.10% -20.01% 7.91% 10.11% -
  Horiz. % 92.39% 79.45% 93.05% 95.04% 118.82% 110.11% 100.00%
EY 1.45 1.69 1.44 1.41 1.13 1.22 1.34 5.41%
  QoQ % -14.20% 17.36% 2.13% 24.78% -7.38% -8.96% -
  Horiz. % 108.21% 126.12% 107.46% 105.22% 84.33% 91.04% 100.00%
DY 2.09 0.00 2.85 0.00 1.71 0.00 2.67 -15.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.28% 0.00% 106.74% 0.00% 64.04% 0.00% 100.00%
P/NAPS 2.93 2.69 3.07 3.26 3.05 3.18 2.91 0.46%
  QoQ % 8.92% -12.38% -5.83% 6.89% -4.09% 9.28% -
  Horiz. % 100.69% 92.44% 105.50% 112.03% 104.81% 109.28% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 17/08/20 04/05/20 03/02/20 15/10/19 15/07/19 15/04/19 29/01/19 -
Price 13.2000 12.9800 14.8000 15.4800 16.0600 15.6800 16.4200 -
P/RPS 13.16 12.80 14.77 14.55 16.54 15.91 16.81 -15.07%
  QoQ % 2.81% -13.34% 1.51% -12.03% 3.96% -5.35% -
  Horiz. % 78.29% 76.15% 87.86% 86.56% 98.39% 94.65% 100.00%
P/EPS 67.94 66.37 68.08 70.22 90.39 80.96 77.87 -8.70%
  QoQ % 2.37% -2.51% -3.05% -22.31% 11.65% 3.97% -
  Horiz. % 87.25% 85.23% 87.43% 90.18% 116.08% 103.97% 100.00%
EY 1.47 1.51 1.47 1.42 1.11 1.24 1.28 9.68%
  QoQ % -2.65% 2.72% 3.52% 27.93% -10.48% -3.12% -
  Horiz. % 114.84% 117.97% 114.84% 110.94% 86.72% 96.88% 100.00%
DY 2.12 0.00 2.91 0.00 1.68 0.00 2.56 -11.82%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.81% 0.00% 113.67% 0.00% 65.62% 0.00% 100.00%
P/NAPS 2.89 3.02 3.01 3.22 3.11 3.13 3.03 -3.11%
  QoQ % -4.30% 0.33% -6.52% 3.54% -0.64% 3.30% -
  Horiz. % 95.38% 99.67% 99.34% 106.27% 102.64% 103.30% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

322  577  556  654 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.15-0.025 
 KANGER 0.21+0.005 
 MMAG-WB 0.185+0.035 
 MTOUCHE 0.0550.00 
 PTRANS 0.29+0.005 
 MNC 0.04-0.005 
 SMTRACK 0.37-0.005 
 IKHMAS 0.17-0.01 
 DYNACIA 0.11+0.01 
 KSTAR 0.225+0.025 

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