Highlights

[LPI] QoQ Quarter Result on 2016-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 06-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     4.73%    YoY -     -20.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 406,788 352,710 347,640 355,552 363,529 339,250 320,561 17.19%
  QoQ % 15.33% 1.46% -2.23% -2.19% 7.16% 5.83% -
  Horiz. % 126.90% 110.03% 108.45% 110.92% 113.40% 105.83% 100.00%
PBT 115,034 89,216 88,794 106,866 97,404 232,474 82,181 25.11%
  QoQ % 28.94% 0.48% -16.91% 9.71% -58.10% 182.88% -
  Horiz. % 139.98% 108.56% 108.05% 130.04% 118.52% 282.88% 100.00%
Tax -22,864 -21,152 -18,231 -25,416 -19,636 -19,855 -16,795 22.81%
  QoQ % -8.09% -16.02% 28.27% -29.44% 1.10% -18.22% -
  Horiz. % 136.14% 125.94% 108.55% 151.33% 116.92% 118.22% 100.00%
NP 92,170 68,064 70,563 81,450 77,768 212,619 65,386 25.69%
  QoQ % 35.42% -3.54% -13.37% 4.73% -63.42% 225.18% -
  Horiz. % 140.96% 104.10% 107.92% 124.57% 118.94% 325.18% 100.00%
NP to SH 92,170 68,064 70,563 81,450 77,768 212,619 65,386 25.69%
  QoQ % 35.42% -3.54% -13.37% 4.73% -63.42% 225.18% -
  Horiz. % 140.96% 104.10% 107.92% 124.57% 118.94% 325.18% 100.00%
Tax Rate 19.88 % 23.71 % 20.53 % 23.78 % 20.16 % 8.54 % 20.44 % -1.83%
  QoQ % -16.15% 15.49% -13.67% 17.96% 136.07% -58.22% -
  Horiz. % 97.26% 116.00% 100.44% 116.34% 98.63% 41.78% 100.00%
Total Cost 314,618 284,646 277,077 274,102 285,761 126,631 255,175 14.97%
  QoQ % 10.53% 2.73% 1.09% -4.08% 125.66% -50.37% -
  Horiz. % 123.29% 111.55% 108.58% 107.42% 111.99% 49.63% 100.00%
Net Worth 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 1,742,395 1,648,044 7.06%
  QoQ % 0.43% 4.73% -5.52% 4.66% 0.76% 5.72% -
  Horiz. % 110.79% 110.31% 105.33% 111.48% 106.52% 105.72% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 89,636 - 182,592 - 82,996 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.00% 0.00% 220.00% 0.00% 100.00% -
Div Payout % - % 131.69 % - % 224.18 % - % 39.04 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 337.32% 0.00% 574.23% 0.00% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 1,742,395 1,648,044 7.06%
  QoQ % 0.43% 4.73% -5.52% 4.66% 0.76% 5.72% -
  Horiz. % 110.79% 110.31% 105.33% 111.48% 106.52% 105.72% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 22.66 % 19.30 % 20.30 % 22.91 % 21.39 % 62.67 % 20.40 % 7.25%
  QoQ % 17.41% -4.93% -11.39% 7.11% -65.87% 207.21% -
  Horiz. % 111.08% 94.61% 99.51% 112.30% 104.85% 307.21% 100.00%
ROE 5.05 % 3.74 % 4.07 % 4.43 % 4.43 % 12.20 % 3.97 % 17.38%
  QoQ % 35.03% -8.11% -8.13% 0.00% -63.69% 207.30% -
  Horiz. % 127.20% 94.21% 102.52% 111.59% 111.59% 307.30% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 122.53 106.24 104.72 107.10 109.50 102.19 96.56 17.19%
  QoQ % 15.33% 1.45% -2.22% -2.19% 7.15% 5.83% -
  Horiz. % 126.90% 110.02% 108.45% 110.92% 113.40% 105.83% 100.00%
EPS 27.76 20.51 21.25 24.53 23.43 64.04 19.70 25.66%
  QoQ % 35.35% -3.48% -13.37% 4.69% -63.41% 225.08% -
  Horiz. % 140.91% 104.11% 107.87% 124.52% 118.93% 325.08% 100.00%
DPS 0.00 27.00 0.00 55.00 0.00 25.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.00% 0.00% 220.00% 0.00% 100.00% -
NAPS 5.4997 5.4759 5.2287 5.5343 5.2881 5.2484 4.9642 7.06%
  QoQ % 0.43% 4.73% -5.52% 4.66% 0.76% 5.72% -
  Horiz. % 110.79% 110.31% 105.33% 111.48% 106.52% 105.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 102.11 88.54 87.26 89.25 91.25 85.16 80.47 17.19%
  QoQ % 15.33% 1.47% -2.23% -2.19% 7.15% 5.83% -
  Horiz. % 126.89% 110.03% 108.44% 110.91% 113.40% 105.83% 100.00%
EPS 23.14 17.09 17.71 20.45 19.52 53.37 16.41 25.72%
  QoQ % 35.40% -3.50% -13.40% 4.76% -63.43% 225.23% -
  Horiz. % 141.01% 104.14% 107.92% 124.62% 118.95% 325.23% 100.00%
DPS 0.00 22.50 0.00 45.83 0.00 20.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.02% 0.00% 220.02% 0.00% 100.00% -
NAPS 4.5831 4.5633 4.3573 4.6119 4.4068 4.3737 4.1368 7.06%
  QoQ % 0.43% 4.73% -5.52% 4.65% 0.76% 5.73% -
  Horiz. % 110.79% 110.31% 105.33% 111.48% 106.53% 105.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 17.5400 18.8800 17.0000 16.3800 16.5800 15.8600 15.3600 -
P/RPS 14.31 17.77 16.23 15.29 15.14 15.52 15.91 -6.82%
  QoQ % -19.47% 9.49% 6.15% 0.99% -2.45% -2.45% -
  Horiz. % 89.94% 111.69% 102.01% 96.10% 95.16% 97.55% 100.00%
P/EPS 63.18 92.09 79.98 66.76 70.78 24.76 77.99 -13.09%
  QoQ % -31.39% 15.14% 19.80% -5.68% 185.86% -68.25% -
  Horiz. % 81.01% 118.08% 102.55% 85.60% 90.76% 31.75% 100.00%
EY 1.58 1.09 1.25 1.50 1.41 4.04 1.28 15.06%
  QoQ % 44.95% -12.80% -16.67% 6.38% -65.10% 215.62% -
  Horiz. % 123.44% 85.16% 97.66% 117.19% 110.16% 315.62% 100.00%
DY 0.00 1.43 0.00 3.36 0.00 1.58 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.51% 0.00% 212.66% 0.00% 100.00% -
P/NAPS 3.19 3.45 3.25 2.96 3.14 3.02 3.09 2.14%
  QoQ % -7.54% 6.15% 9.80% -5.73% 3.97% -2.27% -
  Horiz. % 103.24% 111.65% 105.18% 95.79% 101.62% 97.73% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 09/10/17 10/07/17 10/04/17 06/02/17 06/10/16 11/07/16 07/04/16 -
Price 18.0600 18.6000 17.1800 17.3400 16.5000 16.1400 15.5800 -
P/RPS 14.74 17.51 16.41 16.19 15.07 15.79 16.14 -5.86%
  QoQ % -15.82% 6.70% 1.36% 7.43% -4.56% -2.17% -
  Horiz. % 91.33% 108.49% 101.67% 100.31% 93.37% 97.83% 100.00%
P/EPS 65.05 90.72 80.83 70.68 70.44 25.20 79.10 -12.21%
  QoQ % -28.30% 12.24% 14.36% 0.34% 179.52% -68.14% -
  Horiz. % 82.24% 114.69% 102.19% 89.36% 89.05% 31.86% 100.00%
EY 1.54 1.10 1.24 1.41 1.42 3.97 1.26 14.30%
  QoQ % 40.00% -11.29% -12.06% -0.70% -64.23% 215.08% -
  Horiz. % 122.22% 87.30% 98.41% 111.90% 112.70% 315.08% 100.00%
DY 0.00 1.45 0.00 3.17 0.00 1.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.55% 0.00% 204.52% 0.00% 100.00% -
P/NAPS 3.28 3.40 3.29 3.13 3.12 3.08 3.14 2.95%
  QoQ % -3.53% 3.34% 5.11% 0.32% 1.30% -1.91% -
  Horiz. % 104.46% 108.28% 104.78% 99.68% 99.36% 98.09% 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.
 


 

254  219  497  1295 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.215-0.03 
 TDM 0.32+0.01 
 WCEHB 0.32+0.015 
 AT 0.050.00 
 DGB 0.1450.00 
 FGV 1.46+0.04 
 KNM-WB 0.04-0.005 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers