Highlights

[LPI] QoQ Quarter Result on 2019-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 03-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -1.38%    YoY -     3.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 395,755 399,545 403,908 399,256 423,841 386,902 392,702 0.52%
  QoQ % -0.95% -1.08% 1.17% -5.80% 9.55% -1.48% -
  Horiz. % 100.78% 101.74% 102.85% 101.67% 107.93% 98.52% 100.00%
PBT 112,085 100,297 97,916 115,291 111,359 92,625 95,444 11.28%
  QoQ % 11.75% 2.43% -15.07% 3.53% 20.23% -2.95% -
  Horiz. % 117.44% 105.08% 102.59% 120.79% 116.67% 97.05% 100.00%
Tax -25,907 -22,896 -19,999 -28,688 -23,541 -21,843 -18,286 26.06%
  QoQ % -13.15% -14.49% 30.29% -21.86% -7.77% -19.45% -
  Horiz. % 141.68% 125.21% 109.37% 156.89% 128.74% 119.45% 100.00%
NP 86,178 77,401 77,917 86,603 87,818 70,782 77,158 7.63%
  QoQ % 11.34% -0.66% -10.03% -1.38% 24.07% -8.26% -
  Horiz. % 111.69% 100.31% 100.98% 112.24% 113.82% 91.74% 100.00%
NP to SH 86,178 77,401 77,917 86,603 87,818 70,782 77,158 7.63%
  QoQ % 11.34% -0.66% -10.03% -1.38% 24.07% -8.26% -
  Horiz. % 111.69% 100.31% 100.98% 112.24% 113.82% 91.74% 100.00%
Tax Rate 23.11 % 22.83 % 20.42 % 24.88 % 21.14 % 23.58 % 19.16 % 13.27%
  QoQ % 1.23% 11.80% -17.93% 17.69% -10.35% 23.07% -
  Horiz. % 120.62% 119.15% 106.58% 129.85% 110.33% 123.07% 100.00%
Total Cost 309,577 322,144 325,991 312,653 336,023 316,120 315,544 -1.26%
  QoQ % -3.90% -1.18% 4.27% -6.95% 6.30% 0.18% -
  Horiz. % 98.11% 102.09% 103.31% 99.08% 106.49% 100.18% 100.00%
Net Worth 1,756,988 1,818,897 1,714,999 1,961,398 1,912,756 2,060,436 1,994,703 -8.09%
  QoQ % -3.40% 6.06% -12.56% 2.54% -7.17% 3.30% -
  Horiz. % 88.08% 91.19% 85.98% 98.33% 95.89% 103.30% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 111,547 - 171,304 - 107,563 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.70% 0.00% 159.26% 0.00% 100.00% -
Div Payout % - % 144.12 % - % 197.80 % - % 151.96 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.84% 0.00% 130.17% 0.00% 100.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,756,988 1,818,897 1,714,999 1,961,398 1,912,756 2,060,436 1,994,703 -8.09%
  QoQ % -3.40% 6.06% -12.56% 2.54% -7.17% 3.30% -
  Horiz. % 88.08% 91.19% 85.98% 98.33% 95.89% 103.30% 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 21.78 % 19.37 % 19.29 % 21.69 % 20.72 % 18.29 % 19.65 % 7.08%
  QoQ % 12.44% 0.41% -11.07% 4.68% 13.29% -6.92% -
  Horiz. % 110.84% 98.58% 98.17% 110.38% 105.45% 93.08% 100.00%
ROE 4.90 % 4.26 % 4.54 % 4.42 % 4.59 % 3.44 % 3.87 % 16.99%
  QoQ % 15.02% -6.17% 2.71% -3.70% 33.43% -11.11% -
  Horiz. % 126.61% 110.08% 117.31% 114.21% 118.60% 88.89% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 99.34 100.29 101.39 100.22 106.39 97.12 98.57 0.52%
  QoQ % -0.95% -1.08% 1.17% -5.80% 9.54% -1.47% -
  Horiz. % 100.78% 101.74% 102.86% 101.67% 107.93% 98.53% 100.00%
EPS 21.63 19.43 19.56 21.74 22.04 17.77 19.37 7.61%
  QoQ % 11.32% -0.66% -10.03% -1.36% 24.03% -8.26% -
  Horiz. % 111.67% 100.31% 100.98% 112.24% 113.78% 91.74% 100.00%
DPS 0.00 28.00 0.00 43.00 0.00 27.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.70% 0.00% 159.26% 0.00% 100.00% -
NAPS 4.4103 4.5657 4.3049 4.9234 4.8013 5.1720 5.0070 -8.09%
  QoQ % -3.40% 6.06% -12.56% 2.54% -7.17% 3.30% -
  Horiz. % 88.08% 91.19% 85.98% 98.33% 95.89% 103.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 99.34 100.29 101.39 100.22 106.39 97.12 98.57 0.52%
  QoQ % -0.95% -1.08% 1.17% -5.80% 9.54% -1.47% -
  Horiz. % 100.78% 101.74% 102.86% 101.67% 107.93% 98.53% 100.00%
EPS 21.63 19.43 19.56 21.74 22.04 17.77 19.37 7.61%
  QoQ % 11.32% -0.66% -10.03% -1.36% 24.03% -8.26% -
  Horiz. % 111.67% 100.31% 100.98% 112.24% 113.78% 91.74% 100.00%
DPS 0.00 28.00 0.00 43.00 0.00 27.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.70% 0.00% 159.26% 0.00% 100.00% -
NAPS 4.4103 4.5657 4.3049 4.9234 4.8013 5.1720 5.0070 -8.09%
  QoQ % -3.40% 6.06% -12.56% 2.54% -7.17% 3.30% -
  Horiz. % 88.08% 91.19% 85.98% 98.33% 95.89% 103.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 12.9200 13.4000 11.6000 15.1000 15.6400 15.7600 15.9200 -
P/RPS 13.01 13.36 11.44 15.07 14.70 16.23 16.15 -13.39%
  QoQ % -2.62% 16.78% -24.09% 2.52% -9.43% 0.50% -
  Horiz. % 80.56% 82.72% 70.84% 93.31% 91.02% 100.50% 100.00%
P/EPS 59.73 68.97 59.31 69.46 70.95 88.70 82.20 -19.13%
  QoQ % -13.40% 16.29% -14.61% -2.10% -20.01% 7.91% -
  Horiz. % 72.66% 83.91% 72.15% 84.50% 86.31% 107.91% 100.00%
EY 1.67 1.45 1.69 1.44 1.41 1.13 1.22 23.21%
  QoQ % 15.17% -14.20% 17.36% 2.13% 24.78% -7.38% -
  Horiz. % 136.89% 118.85% 138.52% 118.03% 115.57% 92.62% 100.00%
DY 0.00 2.09 0.00 2.85 0.00 1.71 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 122.22% 0.00% 166.67% 0.00% 100.00% -
P/NAPS 2.93 2.93 2.69 3.07 3.26 3.05 3.18 -5.30%
  QoQ % 0.00% 8.92% -12.38% -5.83% 6.89% -4.09% -
  Horiz. % 92.14% 92.14% 84.59% 96.54% 102.52% 95.91% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 15/10/20 17/08/20 04/05/20 03/02/20 15/10/19 15/07/19 15/04/19 -
Price 12.8200 13.2000 12.9800 14.8000 15.4800 16.0600 15.6800 -
P/RPS 12.91 13.16 12.80 14.77 14.55 16.54 15.91 -12.97%
  QoQ % -1.90% 2.81% -13.34% 1.51% -12.03% 3.96% -
  Horiz. % 81.14% 82.72% 80.45% 92.83% 91.45% 103.96% 100.00%
P/EPS 59.26 67.94 66.37 68.08 70.22 90.39 80.96 -18.73%
  QoQ % -12.78% 2.37% -2.51% -3.05% -22.31% 11.65% -
  Horiz. % 73.20% 83.92% 81.98% 84.09% 86.73% 111.65% 100.00%
EY 1.69 1.47 1.51 1.47 1.42 1.11 1.24 22.86%
  QoQ % 14.97% -2.65% 2.72% 3.52% 27.93% -10.48% -
  Horiz. % 136.29% 118.55% 121.77% 118.55% 114.52% 89.52% 100.00%
DY 0.00 2.12 0.00 2.91 0.00 1.68 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.19% 0.00% 173.21% 0.00% 100.00% -
P/NAPS 2.91 2.89 3.02 3.01 3.22 3.11 3.13 -4.73%
  QoQ % 0.69% -4.30% 0.33% -6.52% 3.54% -0.64% -
  Horiz. % 92.97% 92.33% 96.49% 96.17% 102.88% 99.36% 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
 
 

1731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 KOTRA 2.740.00 
 UCREST 0.1650.00 
 PUC 0.120.00 
 WILLOW 0.430.00 
 IRIS 0.370.00 
 BTECH 0.490.00 
 3A 0.810.00 
 M3TECH 0.060.00 
 LAMBO 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS