Highlights

[LPI] QoQ Quarter Result on 2015-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -51.14%    YoY -     13.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 338,623 349,507 304,726 291,730 299,168 301,236 291,491 10.48%
  QoQ % -3.11% 14.70% 4.45% -2.49% -0.69% 3.34% -
  Horiz. % 116.17% 119.90% 104.54% 100.08% 102.63% 103.34% 100.00%
PBT 125,616 94,875 101,829 70,746 133,299 77,425 68,551 49.58%
  QoQ % 32.40% -6.83% 43.94% -46.93% 72.17% 12.95% -
  Horiz. % 183.24% 138.40% 148.54% 103.20% 194.45% 112.95% 100.00%
Tax -23,405 -19,033 -16,090 -13,549 -16,240 -13,230 -17,370 21.93%
  QoQ % -22.97% -18.29% -18.75% 16.57% -22.75% 23.83% -
  Horiz. % 134.74% 109.57% 92.63% 78.00% 93.49% 76.17% 100.00%
NP 102,211 75,842 85,739 57,197 117,059 64,195 51,181 58.38%
  QoQ % 34.77% -11.54% 49.90% -51.14% 82.35% 25.43% -
  Horiz. % 199.70% 148.18% 167.52% 111.75% 228.72% 125.43% 100.00%
NP to SH 102,211 75,842 85,739 57,197 117,059 64,195 51,181 58.38%
  QoQ % 34.77% -11.54% 49.90% -51.14% 82.35% 25.43% -
  Horiz. % 199.70% 148.18% 167.52% 111.75% 228.72% 125.43% 100.00%
Tax Rate 18.63 % 20.06 % 15.80 % 19.15 % 12.18 % 17.09 % 25.34 % -18.50%
  QoQ % -7.13% 26.96% -17.49% 57.22% -28.73% -32.56% -
  Horiz. % 73.52% 79.16% 62.35% 75.57% 48.07% 67.44% 100.00%
Total Cost 236,412 273,665 218,987 234,533 182,109 237,041 240,310 -1.08%
  QoQ % -13.61% 24.97% -6.63% 28.79% -23.17% -1.36% -
  Horiz. % 98.38% 113.88% 91.13% 97.60% 75.78% 98.64% 100.00%
Net Worth 1,738,610 1,616,439 1,665,673 1,623,511 1,649,344 1,610,360 1,600,689 5.65%
  QoQ % 7.56% -2.96% 2.60% -1.57% 2.42% 0.60% -
  Horiz. % 108.62% 100.98% 104.06% 101.43% 103.04% 100.60% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 165,993 - 66,397 - 121,468 - 44,064 141.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 376.70% 0.00% 150.68% 0.00% 275.66% 0.00% 100.00%
Div Payout % 162.40 % - % 77.44 % - % 103.77 % - % 86.10 % 52.48%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 188.62% 0.00% 89.94% 0.00% 120.52% 0.00% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,738,610 1,616,439 1,665,673 1,623,511 1,649,344 1,610,360 1,600,689 5.65%
  QoQ % 7.56% -2.96% 2.60% -1.57% 2.42% 0.60% -
  Horiz. % 108.62% 100.98% 104.06% 101.43% 103.04% 100.60% 100.00%
NOSH 331,986 331,986 331,986 331,986 220,852 220,298 220,322 31.34%
  QoQ % 0.00% 0.00% 0.00% 50.32% 0.25% -0.01% -
  Horiz. % 150.68% 150.68% 150.68% 150.68% 100.24% 99.99% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 30.18 % 21.70 % 28.14 % 19.61 % 39.13 % 21.31 % 17.56 % 43.34%
  QoQ % 39.08% -22.89% 43.50% -49.88% 83.62% 21.36% -
  Horiz. % 171.87% 123.58% 160.25% 111.67% 222.84% 121.36% 100.00%
ROE 5.88 % 4.69 % 5.15 % 3.52 % 7.10 % 3.99 % 3.20 % 49.85%
  QoQ % 25.37% -8.93% 46.31% -50.42% 77.94% 24.69% -
  Horiz. % 183.75% 146.56% 160.94% 110.00% 221.88% 124.69% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 102.00 105.28 91.79 87.87 135.46 136.74 132.30 -15.88%
  QoQ % -3.12% 14.70% 4.46% -35.13% -0.94% 3.36% -
  Horiz. % 77.10% 79.58% 69.38% 66.42% 102.39% 103.36% 100.00%
EPS 30.79 22.85 25.82 17.23 53.00 29.14 23.23 20.60%
  QoQ % 34.75% -11.50% 49.85% -67.49% 81.88% 25.44% -
  Horiz. % 132.54% 98.36% 111.15% 74.17% 228.15% 125.44% 100.00%
DPS 50.00 0.00 20.00 0.00 55.00 0.00 20.00 83.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.00% 0.00% 100.00% 0.00% 275.00% 0.00% 100.00%
NAPS 5.2370 4.8690 5.0173 4.8903 7.4681 7.3099 7.2652 -19.56%
  QoQ % 7.56% -2.96% 2.60% -34.52% 2.16% 0.62% -
  Horiz. % 72.08% 67.02% 69.06% 67.31% 102.79% 100.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 85.00 87.73 76.49 73.23 75.10 75.61 73.17 10.48%
  QoQ % -3.11% 14.69% 4.45% -2.49% -0.67% 3.33% -
  Horiz. % 116.17% 119.90% 104.54% 100.08% 102.64% 103.33% 100.00%
EPS 25.66 19.04 21.52 14.36 29.38 16.11 12.85 58.38%
  QoQ % 34.77% -11.52% 49.86% -51.12% 82.37% 25.37% -
  Horiz. % 199.69% 148.17% 167.47% 111.75% 228.64% 125.37% 100.00%
DPS 41.67 0.00 16.67 0.00 30.49 0.00 11.06 141.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 376.76% 0.00% 150.72% 0.00% 275.68% 0.00% 100.00%
NAPS 4.3642 4.0575 4.1811 4.0753 4.1401 4.0422 4.0180 5.65%
  QoQ % 7.56% -2.96% 2.60% -1.57% 2.42% 0.60% -
  Horiz. % 108.62% 100.98% 104.06% 101.43% 103.04% 100.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 16.0800 13.7800 13.8800 15.0800 18.0600 17.5800 16.9000 -
P/RPS 15.76 13.09 15.12 17.16 13.33 12.86 12.77 15.01%
  QoQ % 20.40% -13.43% -11.89% 28.73% 3.65% 0.70% -
  Horiz. % 123.41% 102.51% 118.40% 134.38% 104.39% 100.70% 100.00%
P/EPS 52.23 60.32 53.74 87.53 34.07 60.33 72.75 -19.77%
  QoQ % -13.41% 12.24% -38.60% 156.91% -43.53% -17.07% -
  Horiz. % 71.79% 82.91% 73.87% 120.32% 46.83% 82.93% 100.00%
EY 1.91 1.66 1.86 1.14 2.93 1.66 1.37 24.72%
  QoQ % 15.06% -10.75% 63.16% -61.09% 76.51% 21.17% -
  Horiz. % 139.42% 121.17% 135.77% 83.21% 213.87% 121.17% 100.00%
DY 3.11 0.00 1.44 0.00 3.05 0.00 1.18 90.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 263.56% 0.00% 122.03% 0.00% 258.47% 0.00% 100.00%
P/NAPS 3.07 2.83 2.77 3.08 2.42 2.40 2.33 20.13%
  QoQ % 8.48% 2.17% -10.06% 27.27% 0.83% 3.00% -
  Horiz. % 131.76% 121.46% 118.88% 132.19% 103.86% 103.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 27/01/16 08/10/15 08/07/15 08/04/15 28/01/15 08/10/14 25/07/14 -
Price 15.7000 14.4400 14.1800 14.8800 18.5000 17.4800 17.5800 -
P/RPS 15.39 13.72 15.45 16.93 13.66 12.78 13.29 10.25%
  QoQ % 12.17% -11.20% -8.74% 23.94% 6.89% -3.84% -
  Horiz. % 115.80% 103.24% 116.25% 127.39% 102.78% 96.16% 100.00%
P/EPS 50.99 63.21 54.91 86.37 34.90 59.99 75.68 -23.09%
  QoQ % -19.33% 15.12% -36.42% 147.48% -41.82% -20.73% -
  Horiz. % 67.38% 83.52% 72.56% 114.13% 46.12% 79.27% 100.00%
EY 1.96 1.58 1.82 1.16 2.87 1.67 1.32 30.06%
  QoQ % 24.05% -13.19% 56.90% -59.58% 71.86% 26.52% -
  Horiz. % 148.48% 119.70% 137.88% 87.88% 217.42% 126.52% 100.00%
DY 3.18 0.00 1.41 0.00 2.97 0.00 1.14 97.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 278.95% 0.00% 123.68% 0.00% 260.53% 0.00% 100.00%
P/NAPS 3.00 2.97 2.83 3.04 2.48 2.39 2.42 15.35%
  QoQ % 1.01% 4.95% -6.91% 22.58% 3.77% -1.24% -
  Horiz. % 123.97% 122.73% 116.94% 125.62% 102.48% 98.76% 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.
 


 

405  370  472  1025 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers