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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 423,841 386,902 392,702 389,025 390,592 353,048 380,998 7.36%
  QoQ % 9.55% -1.48% 0.95% -0.40% 10.63% -7.34% -
  Horiz. % 111.24% 101.55% 103.07% 102.11% 102.52% 92.66% 100.00%
PBT 111,359 92,625 95,444 110,875 116,635 86,877 91,578 13.91%
  QoQ % 20.23% -2.95% -13.92% -4.94% 34.25% -5.13% -
  Horiz. % 121.60% 101.14% 104.22% 121.07% 127.36% 94.87% 100.00%
Tax -23,541 -21,843 -18,286 -26,872 -24,827 -21,139 -19,078 15.03%
  QoQ % -7.77% -19.45% 31.95% -8.24% -17.45% -10.80% -
  Horiz. % 123.39% 114.49% 95.85% 140.85% 130.13% 110.80% 100.00%
NP 87,818 70,782 77,158 84,003 91,808 65,738 72,500 13.62%
  QoQ % 24.07% -8.26% -8.15% -8.50% 39.66% -9.33% -
  Horiz. % 121.13% 97.63% 106.42% 115.87% 126.63% 90.67% 100.00%
NP to SH 87,818 70,782 77,158 84,003 91,808 65,738 72,500 13.62%
  QoQ % 24.07% -8.26% -8.15% -8.50% 39.66% -9.33% -
  Horiz. % 121.13% 97.63% 106.42% 115.87% 126.63% 90.67% 100.00%
Tax Rate 21.14 % 23.58 % 19.16 % 24.24 % 21.29 % 24.33 % 20.83 % 0.99%
  QoQ % -10.35% 23.07% -20.96% 13.86% -12.49% 16.80% -
  Horiz. % 101.49% 113.20% 91.98% 116.37% 102.21% 116.80% 100.00%
Total Cost 336,023 316,120 315,544 305,022 298,784 287,310 308,498 5.86%
  QoQ % 6.30% 0.18% 3.45% 2.09% 3.99% -6.87% -
  Horiz. % 108.92% 102.47% 102.28% 98.87% 96.85% 93.13% 100.00%
Net Worth 1,912,756 2,060,436 1,994,703 2,156,765 2,086,451 2,022,670 1,985,342 -2.45%
  QoQ % -7.17% 3.30% -7.51% 3.37% 3.15% 1.88% -
  Horiz. % 96.34% 103.78% 100.47% 108.63% 105.09% 101.88% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 107,563 - 167,320 - 103,579 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.85% 0.00% 161.54% 0.00% 100.00% -
Div Payout % - % 151.96 % - % 199.18 % - % 157.56 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.45% 0.00% 126.42% 0.00% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,912,756 2,060,436 1,994,703 2,156,765 2,086,451 2,022,670 1,985,342 -2.45%
  QoQ % -7.17% 3.30% -7.51% 3.37% 3.15% 1.88% -
  Horiz. % 96.34% 103.78% 100.47% 108.63% 105.09% 101.88% 100.00%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 331,986 12.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 20.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 120.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 20.72 % 18.29 % 19.65 % 21.59 % 23.50 % 18.62 % 19.03 % 5.83%
  QoQ % 13.29% -6.92% -8.99% -8.13% 26.21% -2.15% -
  Horiz. % 108.88% 96.11% 103.26% 113.45% 123.49% 97.85% 100.00%
ROE 4.59 % 3.44 % 3.87 % 3.89 % 4.40 % 3.25 % 3.65 % 16.49%
  QoQ % 33.43% -11.11% -0.51% -11.59% 35.38% -10.96% -
  Horiz. % 125.75% 94.25% 106.03% 106.58% 120.55% 89.04% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 106.39 97.12 98.57 97.65 98.04 88.62 114.76 -4.92%
  QoQ % 9.54% -1.47% 0.94% -0.40% 10.63% -22.78% -
  Horiz. % 92.71% 84.63% 85.89% 85.09% 85.43% 77.22% 100.00%
EPS 22.04 17.77 19.37 21.09 23.04 16.50 21.84 0.61%
  QoQ % 24.03% -8.26% -8.16% -8.46% 39.64% -24.45% -
  Horiz. % 100.92% 81.36% 88.69% 96.57% 105.49% 75.55% 100.00%
DPS 0.00 27.00 0.00 42.00 0.00 26.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.85% 0.00% 161.54% 0.00% 100.00% -
NAPS 4.8013 5.1720 5.0070 5.4138 5.2373 5.0772 5.9802 -13.61%
  QoQ % -7.17% 3.30% -7.51% 3.37% 3.15% -15.10% -
  Horiz. % 80.29% 86.49% 83.73% 90.53% 87.58% 84.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 106.39 97.12 98.57 97.65 98.04 88.62 95.64 7.35%
  QoQ % 9.54% -1.47% 0.94% -0.40% 10.63% -7.34% -
  Horiz. % 111.24% 101.55% 103.06% 102.10% 102.51% 92.66% 100.00%
EPS 22.04 17.77 19.37 21.09 23.04 16.50 18.20 13.60%
  QoQ % 24.03% -8.26% -8.16% -8.46% 39.64% -9.34% -
  Horiz. % 121.10% 97.64% 106.43% 115.88% 126.59% 90.66% 100.00%
DPS 0.00 27.00 0.00 42.00 0.00 26.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.85% 0.00% 161.54% 0.00% 100.00% -
NAPS 4.8013 5.1720 5.0070 5.4138 5.2373 5.0772 4.9835 -2.45%
  QoQ % -7.17% 3.30% -7.51% 3.37% 3.15% 1.88% -
  Horiz. % 96.34% 103.78% 100.47% 108.63% 105.09% 101.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 15.6400 15.7600 15.9200 15.7400 17.0000 17.0800 19.8200 -
P/RPS 14.70 16.23 16.15 16.12 17.34 19.27 17.27 -10.18%
  QoQ % -9.43% 0.50% 0.19% -7.04% -10.02% 11.58% -
  Horiz. % 85.12% 93.98% 93.51% 93.34% 100.41% 111.58% 100.00%
P/EPS 70.95 88.70 82.20 74.65 73.77 103.51 90.76 -15.13%
  QoQ % -20.01% 7.91% 10.11% 1.19% -28.73% 14.05% -
  Horiz. % 78.17% 97.73% 90.57% 82.25% 81.28% 114.05% 100.00%
EY 1.41 1.13 1.22 1.34 1.36 0.97 1.10 17.98%
  QoQ % 24.78% -7.38% -8.96% -1.47% 40.21% -11.82% -
  Horiz. % 128.18% 102.73% 110.91% 121.82% 123.64% 88.18% 100.00%
DY 0.00 1.71 0.00 2.67 0.00 1.52 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.50% 0.00% 175.66% 0.00% 100.00% -
P/NAPS 3.26 3.05 3.18 2.91 3.25 3.36 3.31 -1.01%
  QoQ % 6.89% -4.09% 9.28% -10.46% -3.27% 1.51% -
  Horiz. % 98.49% 92.15% 96.07% 87.92% 98.19% 101.51% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 15/10/19 15/07/19 15/04/19 29/01/19 10/10/18 09/07/18 26/04/18 -
Price 15.4800 16.0600 15.6800 16.4200 16.8000 17.0000 16.1400 -
P/RPS 14.55 16.54 15.91 16.81 17.14 19.18 14.06 2.31%
  QoQ % -12.03% 3.96% -5.35% -1.93% -10.64% 36.42% -
  Horiz. % 103.49% 117.64% 113.16% 119.56% 121.91% 136.42% 100.00%
P/EPS 70.22 90.39 80.96 77.87 72.90 103.02 73.91 -3.35%
  QoQ % -22.31% 11.65% 3.97% 6.82% -29.24% 39.39% -
  Horiz. % 95.01% 122.30% 109.54% 105.36% 98.63% 139.39% 100.00%
EY 1.42 1.11 1.24 1.28 1.37 0.97 1.35 3.42%
  QoQ % 27.93% -10.48% -3.12% -6.57% 41.24% -28.15% -
  Horiz. % 105.19% 82.22% 91.85% 94.81% 101.48% 71.85% 100.00%
DY 0.00 1.68 0.00 2.56 0.00 1.53 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.80% 0.00% 167.32% 0.00% 100.00% -
P/NAPS 3.22 3.11 3.13 3.03 3.21 3.35 2.70 12.45%
  QoQ % 3.54% -0.64% 3.30% -5.61% -4.18% 24.07% -
  Horiz. % 119.26% 115.19% 115.93% 112.22% 118.89% 124.07% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers