Highlights

[LPI] QoQ Quarter Result on 2017-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 10-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -13.37%    YoY -     7.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 363,493 406,788 352,710 347,640 355,552 363,529 339,250 4.70%
  QoQ % -10.64% 15.33% 1.46% -2.23% -2.19% 7.16% -
  Horiz. % 107.15% 119.91% 103.97% 102.47% 104.81% 107.16% 100.00%
PBT 110,705 115,034 89,216 88,794 106,866 97,404 232,474 -38.94%
  QoQ % -3.76% 28.94% 0.48% -16.91% 9.71% -58.10% -
  Horiz. % 47.62% 49.48% 38.38% 38.20% 45.97% 41.90% 100.00%
Tax -27,708 -22,864 -21,152 -18,231 -25,416 -19,636 -19,855 24.80%
  QoQ % -21.19% -8.09% -16.02% 28.27% -29.44% 1.10% -
  Horiz. % 139.55% 115.15% 106.53% 91.82% 128.01% 98.90% 100.00%
NP 82,997 92,170 68,064 70,563 81,450 77,768 212,619 -46.50%
  QoQ % -9.95% 35.42% -3.54% -13.37% 4.73% -63.42% -
  Horiz. % 39.04% 43.35% 32.01% 33.19% 38.31% 36.58% 100.00%
NP to SH 82,997 92,170 68,064 70,563 81,450 77,768 212,619 -46.50%
  QoQ % -9.95% 35.42% -3.54% -13.37% 4.73% -63.42% -
  Horiz. % 39.04% 43.35% 32.01% 33.19% 38.31% 36.58% 100.00%
Tax Rate 25.03 % 19.88 % 23.71 % 20.53 % 23.78 % 20.16 % 8.54 % 104.40%
  QoQ % 25.91% -16.15% 15.49% -13.67% 17.96% 136.07% -
  Horiz. % 293.09% 232.79% 277.63% 240.40% 278.45% 236.07% 100.00%
Total Cost 280,496 314,618 284,646 277,077 274,102 285,761 126,631 69.68%
  QoQ % -10.85% 10.53% 2.73% 1.09% -4.08% 125.66% -
  Horiz. % 221.51% 248.45% 224.78% 218.81% 216.46% 225.66% 100.00%
Net Worth 1,920,904 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 1,742,395 6.70%
  QoQ % 5.21% 0.43% 4.73% -5.52% 4.66% 0.76% -
  Horiz. % 110.25% 104.79% 104.33% 99.62% 105.45% 100.76% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 149,393 - 89,636 - 182,592 - 82,996 47.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 180.00% 0.00% 108.00% 0.00% 220.00% 0.00% 100.00%
Div Payout % 180.00 % - % 131.69 % - % 224.18 % - % 39.04 % 176.25%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 461.07% 0.00% 337.32% 0.00% 574.23% 0.00% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,920,904 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 1,742,395 6.70%
  QoQ % 5.21% 0.43% 4.73% -5.52% 4.66% 0.76% -
  Horiz. % 110.25% 104.79% 104.33% 99.62% 105.45% 100.76% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 22.83 % 22.66 % 19.30 % 20.30 % 22.91 % 21.39 % 62.67 % -48.90%
  QoQ % 0.75% 17.41% -4.93% -11.39% 7.11% -65.87% -
  Horiz. % 36.43% 36.16% 30.80% 32.39% 36.56% 34.13% 100.00%
ROE 4.32 % 5.05 % 3.74 % 4.07 % 4.43 % 4.43 % 12.20 % -49.85%
  QoQ % -14.46% 35.03% -8.11% -8.13% 0.00% -63.69% -
  Horiz. % 35.41% 41.39% 30.66% 33.36% 36.31% 36.31% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 109.49 122.53 106.24 104.72 107.10 109.50 102.19 4.69%
  QoQ % -10.64% 15.33% 1.45% -2.22% -2.19% 7.15% -
  Horiz. % 107.14% 119.90% 103.96% 102.48% 104.80% 107.15% 100.00%
EPS 25.00 27.76 20.51 21.25 24.53 23.43 64.04 -46.49%
  QoQ % -9.94% 35.35% -3.48% -13.37% 4.69% -63.41% -
  Horiz. % 39.04% 43.35% 32.03% 33.18% 38.30% 36.59% 100.00%
DPS 45.00 0.00 27.00 0.00 55.00 0.00 25.00 47.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 180.00% 0.00% 108.00% 0.00% 220.00% 0.00% 100.00%
NAPS 5.7861 5.4997 5.4759 5.2287 5.5343 5.2881 5.2484 6.70%
  QoQ % 5.21% 0.43% 4.73% -5.52% 4.66% 0.76% -
  Horiz. % 110.25% 104.79% 104.33% 99.62% 105.45% 100.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 91.24 102.11 88.54 87.26 89.25 91.25 85.16 4.69%
  QoQ % -10.65% 15.33% 1.47% -2.23% -2.19% 7.15% -
  Horiz. % 107.14% 119.90% 103.97% 102.47% 104.80% 107.15% 100.00%
EPS 20.83 23.14 17.09 17.71 20.45 19.52 53.37 -46.50%
  QoQ % -9.98% 35.40% -3.50% -13.40% 4.76% -63.43% -
  Horiz. % 39.03% 43.36% 32.02% 33.18% 38.32% 36.57% 100.00%
DPS 37.50 0.00 22.50 0.00 45.83 0.00 20.83 47.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 180.03% 0.00% 108.02% 0.00% 220.02% 0.00% 100.00%
NAPS 4.8218 4.5831 4.5633 4.3573 4.6119 4.4068 4.3737 6.70%
  QoQ % 5.21% 0.43% 4.73% -5.52% 4.65% 0.76% -
  Horiz. % 110.25% 104.79% 104.33% 99.63% 105.45% 100.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 18.1600 17.5400 18.8800 17.0000 16.3800 16.5800 15.8600 -
P/RPS 16.59 14.31 17.77 16.23 15.29 15.14 15.52 4.53%
  QoQ % 15.93% -19.47% 9.49% 6.15% 0.99% -2.45% -
  Horiz. % 106.89% 92.20% 114.50% 104.57% 98.52% 97.55% 100.00%
P/EPS 72.64 63.18 92.09 79.98 66.76 70.78 24.76 104.53%
  QoQ % 14.97% -31.39% 15.14% 19.80% -5.68% 185.86% -
  Horiz. % 293.38% 255.17% 371.93% 323.02% 269.63% 285.86% 100.00%
EY 1.38 1.58 1.09 1.25 1.50 1.41 4.04 -51.04%
  QoQ % -12.66% 44.95% -12.80% -16.67% 6.38% -65.10% -
  Horiz. % 34.16% 39.11% 26.98% 30.94% 37.13% 34.90% 100.00%
DY 2.48 0.00 1.43 0.00 3.36 0.00 1.58 34.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 156.96% 0.00% 90.51% 0.00% 212.66% 0.00% 100.00%
P/NAPS 3.14 3.19 3.45 3.25 2.96 3.14 3.02 2.62%
  QoQ % -1.57% -7.54% 6.15% 9.80% -5.73% 3.97% -
  Horiz. % 103.97% 105.63% 114.24% 107.62% 98.01% 103.97% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 10/01/18 09/10/17 10/07/17 10/04/17 06/02/17 06/10/16 11/07/16 -
Price 19.4200 18.0600 18.6000 17.1800 17.3400 16.5000 16.1400 -
P/RPS 17.74 14.74 17.51 16.41 16.19 15.07 15.79 8.05%
  QoQ % 20.35% -15.82% 6.70% 1.36% 7.43% -4.56% -
  Horiz. % 112.35% 93.35% 110.89% 103.93% 102.53% 95.44% 100.00%
P/EPS 77.68 65.05 90.72 80.83 70.68 70.44 25.20 111.37%
  QoQ % 19.42% -28.30% 12.24% 14.36% 0.34% 179.52% -
  Horiz. % 308.25% 258.13% 360.00% 320.75% 280.48% 279.52% 100.00%
EY 1.29 1.54 1.10 1.24 1.41 1.42 3.97 -52.64%
  QoQ % -16.23% 40.00% -11.29% -12.06% -0.70% -64.23% -
  Horiz. % 32.49% 38.79% 27.71% 31.23% 35.52% 35.77% 100.00%
DY 2.32 0.00 1.45 0.00 3.17 0.00 1.55 30.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.68% 0.00% 93.55% 0.00% 204.52% 0.00% 100.00%
P/NAPS 3.36 3.28 3.40 3.29 3.13 3.12 3.08 5.96%
  QoQ % 2.44% -3.53% 3.34% 5.11% 0.32% 1.30% -
  Horiz. % 109.09% 106.49% 110.39% 106.82% 101.62% 101.30% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers