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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers