Highlights

[LPI] QoQ Quarter Result on 2015-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 27-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     34.77%    YoY -     -12.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 363,529 339,250 320,561 338,623 349,507 304,726 291,730 15.75%
  QoQ % 7.16% 5.83% -5.33% -3.11% 14.70% 4.45% -
  Horiz. % 124.61% 116.29% 109.88% 116.07% 119.80% 104.45% 100.00%
PBT 97,404 232,474 82,181 125,616 94,875 101,829 70,746 23.69%
  QoQ % -58.10% 182.88% -34.58% 32.40% -6.83% 43.94% -
  Horiz. % 137.68% 328.60% 116.16% 177.56% 134.11% 143.94% 100.00%
Tax -19,636 -19,855 -16,795 -23,405 -19,033 -16,090 -13,549 27.98%
  QoQ % 1.10% -18.22% 28.24% -22.97% -18.29% -18.75% -
  Horiz. % 144.93% 146.54% 123.96% 172.74% 140.48% 118.75% 100.00%
NP 77,768 212,619 65,386 102,211 75,842 85,739 57,197 22.66%
  QoQ % -63.42% 225.18% -36.03% 34.77% -11.54% 49.90% -
  Horiz. % 135.97% 371.73% 114.32% 178.70% 132.60% 149.90% 100.00%
NP to SH 77,768 212,619 65,386 102,211 75,842 85,739 57,197 22.66%
  QoQ % -63.42% 225.18% -36.03% 34.77% -11.54% 49.90% -
  Horiz. % 135.97% 371.73% 114.32% 178.70% 132.60% 149.90% 100.00%
Tax Rate 20.16 % 8.54 % 20.44 % 18.63 % 20.06 % 15.80 % 19.15 % 3.48%
  QoQ % 136.07% -58.22% 9.72% -7.13% 26.96% -17.49% -
  Horiz. % 105.27% 44.60% 106.74% 97.28% 104.75% 82.51% 100.00%
Total Cost 285,761 126,631 255,175 236,412 273,665 218,987 234,533 14.04%
  QoQ % 125.66% -50.37% 7.94% -13.61% 24.97% -6.63% -
  Horiz. % 121.84% 53.99% 108.80% 100.80% 116.69% 93.37% 100.00%
Net Worth 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 5.34%
  QoQ % 0.76% 5.72% -5.21% 7.56% -2.96% 2.60% -
  Horiz. % 108.13% 107.32% 101.51% 107.09% 99.56% 102.60% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 82,996 - 165,993 - 66,397 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 0.00% 250.00% 0.00% 100.00% -
Div Payout % - % 39.04 % - % 162.40 % - % 77.44 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.41% 0.00% 209.71% 0.00% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 5.34%
  QoQ % 0.76% 5.72% -5.21% 7.56% -2.96% 2.60% -
  Horiz. % 108.13% 107.32% 101.51% 107.09% 99.56% 102.60% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 21.39 % 62.67 % 20.40 % 30.18 % 21.70 % 28.14 % 19.61 % 5.95%
  QoQ % -65.87% 207.21% -32.41% 39.08% -22.89% 43.50% -
  Horiz. % 109.08% 319.58% 104.03% 153.90% 110.66% 143.50% 100.00%
ROE 4.43 % 12.20 % 3.97 % 5.88 % 4.69 % 5.15 % 3.52 % 16.52%
  QoQ % -63.69% 207.30% -32.48% 25.37% -8.93% 46.31% -
  Horiz. % 125.85% 346.59% 112.78% 167.05% 133.24% 146.31% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 109.50 102.19 96.56 102.00 105.28 91.79 87.87 15.76%
  QoQ % 7.15% 5.83% -5.33% -3.12% 14.70% 4.46% -
  Horiz. % 124.62% 116.30% 109.89% 116.08% 119.81% 104.46% 100.00%
EPS 23.43 64.04 19.70 30.79 22.85 25.82 17.23 22.67%
  QoQ % -63.41% 225.08% -36.02% 34.75% -11.50% 49.85% -
  Horiz. % 135.98% 371.68% 114.34% 178.70% 132.62% 149.85% 100.00%
DPS 0.00 25.00 0.00 50.00 0.00 20.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 0.00% 250.00% 0.00% 100.00% -
NAPS 5.2881 5.2484 4.9642 5.2370 4.8690 5.0173 4.8903 5.34%
  QoQ % 0.76% 5.72% -5.21% 7.56% -2.96% 2.60% -
  Horiz. % 108.13% 107.32% 101.51% 107.09% 99.56% 102.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 91.25 85.16 80.47 85.00 87.73 76.49 73.23 15.75%
  QoQ % 7.15% 5.83% -5.33% -3.11% 14.69% 4.45% -
  Horiz. % 124.61% 116.29% 109.89% 116.07% 119.80% 104.45% 100.00%
EPS 19.52 53.37 16.41 25.66 19.04 21.52 14.36 22.64%
  QoQ % -63.43% 225.23% -36.05% 34.77% -11.52% 49.86% -
  Horiz. % 135.93% 371.66% 114.28% 178.69% 132.59% 149.86% 100.00%
DPS 0.00 20.83 0.00 41.67 0.00 16.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.96% 0.00% 249.97% 0.00% 100.00% -
NAPS 4.4068 4.3737 4.1368 4.3642 4.0575 4.1811 4.0753 5.34%
  QoQ % 0.76% 5.73% -5.21% 7.56% -2.96% 2.60% -
  Horiz. % 108.13% 107.32% 101.51% 107.09% 99.56% 102.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 16.5800 15.8600 15.3600 16.0800 13.7800 13.8800 15.0800 -
P/RPS 15.14 15.52 15.91 15.76 13.09 15.12 17.16 -7.99%
  QoQ % -2.45% -2.45% 0.95% 20.40% -13.43% -11.89% -
  Horiz. % 88.23% 90.44% 92.72% 91.84% 76.28% 88.11% 100.00%
P/EPS 70.78 24.76 77.99 52.23 60.32 53.74 87.53 -13.17%
  QoQ % 185.86% -68.25% 49.32% -13.41% 12.24% -38.60% -
  Horiz. % 80.86% 28.29% 89.10% 59.67% 68.91% 61.40% 100.00%
EY 1.41 4.04 1.28 1.91 1.66 1.86 1.14 15.18%
  QoQ % -65.10% 215.62% -32.98% 15.06% -10.75% 63.16% -
  Horiz. % 123.68% 354.39% 112.28% 167.54% 145.61% 163.16% 100.00%
DY 0.00 1.58 0.00 3.11 0.00 1.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.72% 0.00% 215.97% 0.00% 100.00% -
P/NAPS 3.14 3.02 3.09 3.07 2.83 2.77 3.08 1.29%
  QoQ % 3.97% -2.27% 0.65% 8.48% 2.17% -10.06% -
  Horiz. % 101.95% 98.05% 100.32% 99.68% 91.88% 89.94% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 06/10/16 11/07/16 07/04/16 27/01/16 08/10/15 08/07/15 08/04/15 -
Price 16.5000 16.1400 15.5800 15.7000 14.4400 14.1800 14.8800 -
P/RPS 15.07 15.79 16.14 15.39 13.72 15.45 16.93 -7.45%
  QoQ % -4.56% -2.17% 4.87% 12.17% -11.20% -8.74% -
  Horiz. % 89.01% 93.27% 95.33% 90.90% 81.04% 91.26% 100.00%
P/EPS 70.44 25.20 79.10 50.99 63.21 54.91 86.37 -12.68%
  QoQ % 179.52% -68.14% 55.13% -19.33% 15.12% -36.42% -
  Horiz. % 81.56% 29.18% 91.58% 59.04% 73.19% 63.58% 100.00%
EY 1.42 3.97 1.26 1.96 1.58 1.82 1.16 14.39%
  QoQ % -64.23% 215.08% -35.71% 24.05% -13.19% 56.90% -
  Horiz. % 122.41% 342.24% 108.62% 168.97% 136.21% 156.90% 100.00%
DY 0.00 1.55 0.00 3.18 0.00 1.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.93% 0.00% 225.53% 0.00% 100.00% -
P/NAPS 3.12 3.08 3.14 3.00 2.97 2.83 3.04 1.74%
  QoQ % 1.30% -1.91% 4.67% 1.01% 4.95% -6.91% -
  Horiz. % 102.63% 101.32% 103.29% 98.68% 97.70% 93.09% 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
 
 

99  121  516  1742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 LUSTER 0.265+0.01 
 FOCUS-PA 0.025+0.005 
 UCREST 0.275+0.02 
 FINTEC 0.0550.00 
 TDEX 0.22+0.01 
 PERMAJU 0.20-0.01 
 TCS 0.61+0.03 
 LUSTER-WA 0.165+0.01 
 TCS-WA 0.255+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
3. AWC(7579) - king of Facility Management The Huat Project
4. A hidden gem with huge upside This stock is going to the moon! >300% return
5. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
6. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
7. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
8. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
PARTNERS & BROKERS