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
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS