Highlights

[LPI] QoQ Quarter Result on 2016-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 07-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -36.03%    YoY -     14.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 355,552 363,529 339,250 320,561 338,623 349,507 304,726 10.78%
  QoQ % -2.19% 7.16% 5.83% -5.33% -3.11% 14.70% -
  Horiz. % 116.68% 119.30% 111.33% 105.20% 111.12% 114.70% 100.00%
PBT 106,866 97,404 232,474 82,181 125,616 94,875 101,829 3.26%
  QoQ % 9.71% -58.10% 182.88% -34.58% 32.40% -6.83% -
  Horiz. % 104.95% 95.65% 228.30% 80.70% 123.36% 93.17% 100.00%
Tax -25,416 -19,636 -19,855 -16,795 -23,405 -19,033 -16,090 35.45%
  QoQ % -29.44% 1.10% -18.22% 28.24% -22.97% -18.29% -
  Horiz. % 157.96% 122.04% 123.40% 104.38% 145.46% 118.29% 100.00%
NP 81,450 77,768 212,619 65,386 102,211 75,842 85,739 -3.35%
  QoQ % 4.73% -63.42% 225.18% -36.03% 34.77% -11.54% -
  Horiz. % 95.00% 90.70% 247.98% 76.26% 119.21% 88.46% 100.00%
NP to SH 81,450 77,768 212,619 65,386 102,211 75,842 85,739 -3.35%
  QoQ % 4.73% -63.42% 225.18% -36.03% 34.77% -11.54% -
  Horiz. % 95.00% 90.70% 247.98% 76.26% 119.21% 88.46% 100.00%
Tax Rate 23.78 % 20.16 % 8.54 % 20.44 % 18.63 % 20.06 % 15.80 % 31.17%
  QoQ % 17.96% 136.07% -58.22% 9.72% -7.13% 26.96% -
  Horiz. % 150.51% 127.59% 54.05% 129.37% 117.91% 126.96% 100.00%
Total Cost 274,102 285,761 126,631 255,175 236,412 273,665 218,987 16.06%
  QoQ % -4.08% 125.66% -50.37% 7.94% -13.61% 24.97% -
  Horiz. % 125.17% 130.49% 57.83% 116.53% 107.96% 124.97% 100.00%
Net Worth 1,837,310 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 6.72%
  QoQ % 4.66% 0.76% 5.72% -5.21% 7.56% -2.96% -
  Horiz. % 110.30% 105.40% 104.61% 98.94% 104.38% 97.04% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 182,592 - 82,996 - 165,993 - 66,397 95.68%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 275.00% 0.00% 125.00% 0.00% 250.00% 0.00% 100.00%
Div Payout % 224.18 % - % 39.04 % - % 162.40 % - % 77.44 % 102.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 289.49% 0.00% 50.41% 0.00% 209.71% 0.00% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,837,310 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 6.72%
  QoQ % 4.66% 0.76% 5.72% -5.21% 7.56% -2.96% -
  Horiz. % 110.30% 105.40% 104.61% 98.94% 104.38% 97.04% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 22.91 % 21.39 % 62.67 % 20.40 % 30.18 % 21.70 % 28.14 % -12.76%
  QoQ % 7.11% -65.87% 207.21% -32.41% 39.08% -22.89% -
  Horiz. % 81.41% 76.01% 222.71% 72.49% 107.25% 77.11% 100.00%
ROE 4.43 % 4.43 % 12.20 % 3.97 % 5.88 % 4.69 % 5.15 % -9.51%
  QoQ % 0.00% -63.69% 207.30% -32.48% 25.37% -8.93% -
  Horiz. % 86.02% 86.02% 236.89% 77.09% 114.17% 91.07% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 107.10 109.50 102.19 96.56 102.00 105.28 91.79 10.78%
  QoQ % -2.19% 7.15% 5.83% -5.33% -3.12% 14.70% -
  Horiz. % 116.68% 119.29% 111.33% 105.20% 111.12% 114.70% 100.00%
EPS 24.53 23.43 64.04 19.70 30.79 22.85 25.82 -3.34%
  QoQ % 4.69% -63.41% 225.08% -36.02% 34.75% -11.50% -
  Horiz. % 95.00% 90.74% 248.02% 76.30% 119.25% 88.50% 100.00%
DPS 55.00 0.00 25.00 0.00 50.00 0.00 20.00 95.68%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 275.00% 0.00% 125.00% 0.00% 250.00% 0.00% 100.00%
NAPS 5.5343 5.2881 5.2484 4.9642 5.2370 4.8690 5.0173 6.72%
  QoQ % 4.66% 0.76% 5.72% -5.21% 7.56% -2.96% -
  Horiz. % 110.30% 105.40% 104.61% 98.94% 104.38% 97.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 89.25 91.25 85.16 80.47 85.00 87.73 76.49 10.78%
  QoQ % -2.19% 7.15% 5.83% -5.33% -3.11% 14.69% -
  Horiz. % 116.68% 119.30% 111.33% 105.20% 111.13% 114.69% 100.00%
EPS 20.45 19.52 53.37 16.41 25.66 19.04 21.52 -3.33%
  QoQ % 4.76% -63.43% 225.23% -36.05% 34.77% -11.52% -
  Horiz. % 95.03% 90.71% 248.00% 76.25% 119.24% 88.48% 100.00%
DPS 45.83 0.00 20.83 0.00 41.67 0.00 16.67 95.65%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 274.93% 0.00% 124.96% 0.00% 249.97% 0.00% 100.00%
NAPS 4.6119 4.4068 4.3737 4.1368 4.3642 4.0575 4.1811 6.72%
  QoQ % 4.65% 0.76% 5.73% -5.21% 7.56% -2.96% -
  Horiz. % 110.30% 105.40% 104.61% 98.94% 104.38% 97.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 16.3800 16.5800 15.8600 15.3600 16.0800 13.7800 13.8800 -
P/RPS 15.29 15.14 15.52 15.91 15.76 13.09 15.12 0.74%
  QoQ % 0.99% -2.45% -2.45% 0.95% 20.40% -13.43% -
  Horiz. % 101.12% 100.13% 102.65% 105.22% 104.23% 86.57% 100.00%
P/EPS 66.76 70.78 24.76 77.99 52.23 60.32 53.74 15.49%
  QoQ % -5.68% 185.86% -68.25% 49.32% -13.41% 12.24% -
  Horiz. % 124.23% 131.71% 46.07% 145.12% 97.19% 112.24% 100.00%
EY 1.50 1.41 4.04 1.28 1.91 1.66 1.86 -13.30%
  QoQ % 6.38% -65.10% 215.62% -32.98% 15.06% -10.75% -
  Horiz. % 80.65% 75.81% 217.20% 68.82% 102.69% 89.25% 100.00%
DY 3.36 0.00 1.58 0.00 3.11 0.00 1.44 75.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 233.33% 0.00% 109.72% 0.00% 215.97% 0.00% 100.00%
P/NAPS 2.96 3.14 3.02 3.09 3.07 2.83 2.77 4.50%
  QoQ % -5.73% 3.97% -2.27% 0.65% 8.48% 2.17% -
  Horiz. % 106.86% 113.36% 109.03% 111.55% 110.83% 102.17% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 06/02/17 06/10/16 11/07/16 07/04/16 27/01/16 08/10/15 08/07/15 -
Price 17.3400 16.5000 16.1400 15.5800 15.7000 14.4400 14.1800 -
P/RPS 16.19 15.07 15.79 16.14 15.39 13.72 15.45 3.15%
  QoQ % 7.43% -4.56% -2.17% 4.87% 12.17% -11.20% -
  Horiz. % 104.79% 97.54% 102.20% 104.47% 99.61% 88.80% 100.00%
P/EPS 70.68 70.44 25.20 79.10 50.99 63.21 54.91 18.24%
  QoQ % 0.34% 179.52% -68.14% 55.13% -19.33% 15.12% -
  Horiz. % 128.72% 128.28% 45.89% 144.05% 92.86% 115.12% 100.00%
EY 1.41 1.42 3.97 1.26 1.96 1.58 1.82 -15.58%
  QoQ % -0.70% -64.23% 215.08% -35.71% 24.05% -13.19% -
  Horiz. % 77.47% 78.02% 218.13% 69.23% 107.69% 86.81% 100.00%
DY 3.17 0.00 1.55 0.00 3.18 0.00 1.41 71.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 224.82% 0.00% 109.93% 0.00% 225.53% 0.00% 100.00%
P/NAPS 3.13 3.12 3.08 3.14 3.00 2.97 2.83 6.92%
  QoQ % 0.32% 1.30% -1.91% 4.67% 1.01% 4.95% -
  Horiz. % 110.60% 110.25% 108.83% 110.95% 106.01% 104.95% 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.
 


 

261  313  524  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 TDM 0.315+0.015 
 HSI-H8K 0.16+0.05 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers