Highlights

[LPI] QoQ Quarter Result on 2019-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 15-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -8.15%    YoY -     6.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 399,256 423,841 386,902 392,702 389,025 390,592 353,048 8.52%
  QoQ % -5.80% 9.55% -1.48% 0.95% -0.40% 10.63% -
  Horiz. % 113.09% 120.05% 109.59% 111.23% 110.19% 110.63% 100.00%
PBT 115,291 111,359 92,625 95,444 110,875 116,635 86,877 20.70%
  QoQ % 3.53% 20.23% -2.95% -13.92% -4.94% 34.25% -
  Horiz. % 132.71% 128.18% 106.62% 109.86% 127.62% 134.25% 100.00%
Tax -28,688 -23,541 -21,843 -18,286 -26,872 -24,827 -21,139 22.51%
  QoQ % -21.86% -7.77% -19.45% 31.95% -8.24% -17.45% -
  Horiz. % 135.71% 111.36% 103.33% 86.50% 127.12% 117.45% 100.00%
NP 86,603 87,818 70,782 77,158 84,003 91,808 65,738 20.11%
  QoQ % -1.38% 24.07% -8.26% -8.15% -8.50% 39.66% -
  Horiz. % 131.74% 133.59% 107.67% 117.37% 127.78% 139.66% 100.00%
NP to SH 86,603 87,818 70,782 77,158 84,003 91,808 65,738 20.11%
  QoQ % -1.38% 24.07% -8.26% -8.15% -8.50% 39.66% -
  Horiz. % 131.74% 133.59% 107.67% 117.37% 127.78% 139.66% 100.00%
Tax Rate 24.88 % 21.14 % 23.58 % 19.16 % 24.24 % 21.29 % 24.33 % 1.50%
  QoQ % 17.69% -10.35% 23.07% -20.96% 13.86% -12.49% -
  Horiz. % 102.26% 86.89% 96.92% 78.75% 99.63% 87.51% 100.00%
Total Cost 312,653 336,023 316,120 315,544 305,022 298,784 287,310 5.78%
  QoQ % -6.95% 6.30% 0.18% 3.45% 2.09% 3.99% -
  Horiz. % 108.82% 116.95% 110.03% 109.83% 106.16% 103.99% 100.00%
Net Worth 1,961,398 1,912,756 2,060,436 1,994,703 2,156,765 2,086,451 2,022,670 -2.02%
  QoQ % 2.54% -7.17% 3.30% -7.51% 3.37% 3.15% -
  Horiz. % 96.97% 94.57% 101.87% 98.62% 106.63% 103.15% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 171,304 - 107,563 - 167,320 - 103,579 39.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.38% 0.00% 103.85% 0.00% 161.54% 0.00% 100.00%
Div Payout % 197.80 % - % 151.96 % - % 199.18 % - % 157.56 % 16.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.54% 0.00% 96.45% 0.00% 126.42% 0.00% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,961,398 1,912,756 2,060,436 1,994,703 2,156,765 2,086,451 2,022,670 -2.02%
  QoQ % 2.54% -7.17% 3.30% -7.51% 3.37% 3.15% -
  Horiz. % 96.97% 94.57% 101.87% 98.62% 106.63% 103.15% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 21.69 % 20.72 % 18.29 % 19.65 % 21.59 % 23.50 % 18.62 % 10.68%
  QoQ % 4.68% 13.29% -6.92% -8.99% -8.13% 26.21% -
  Horiz. % 116.49% 111.28% 98.23% 105.53% 115.95% 126.21% 100.00%
ROE 4.42 % 4.59 % 3.44 % 3.87 % 3.89 % 4.40 % 3.25 % 22.68%
  QoQ % -3.70% 33.43% -11.11% -0.51% -11.59% 35.38% -
  Horiz. % 136.00% 141.23% 105.85% 119.08% 119.69% 135.38% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 100.22 106.39 97.12 98.57 97.65 98.04 88.62 8.52%
  QoQ % -5.80% 9.54% -1.47% 0.94% -0.40% 10.63% -
  Horiz. % 113.09% 120.05% 109.59% 111.23% 110.19% 110.63% 100.00%
EPS 21.74 22.04 17.77 19.37 21.09 23.04 16.50 20.12%
  QoQ % -1.36% 24.03% -8.26% -8.16% -8.46% 39.64% -
  Horiz. % 131.76% 133.58% 107.70% 117.39% 127.82% 139.64% 100.00%
DPS 43.00 0.00 27.00 0.00 42.00 0.00 26.00 39.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.38% 0.00% 103.85% 0.00% 161.54% 0.00% 100.00%
NAPS 4.9234 4.8013 5.1720 5.0070 5.4138 5.2373 5.0772 -2.02%
  QoQ % 2.54% -7.17% 3.30% -7.51% 3.37% 3.15% -
  Horiz. % 96.97% 94.57% 101.87% 98.62% 106.63% 103.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 100.22 106.39 97.12 98.57 97.65 98.04 88.62 8.52%
  QoQ % -5.80% 9.54% -1.47% 0.94% -0.40% 10.63% -
  Horiz. % 113.09% 120.05% 109.59% 111.23% 110.19% 110.63% 100.00%
EPS 21.74 22.04 17.77 19.37 21.09 23.04 16.50 20.12%
  QoQ % -1.36% 24.03% -8.26% -8.16% -8.46% 39.64% -
  Horiz. % 131.76% 133.58% 107.70% 117.39% 127.82% 139.64% 100.00%
DPS 43.00 0.00 27.00 0.00 42.00 0.00 26.00 39.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.38% 0.00% 103.85% 0.00% 161.54% 0.00% 100.00%
NAPS 4.9234 4.8013 5.1720 5.0070 5.4138 5.2373 5.0772 -2.02%
  QoQ % 2.54% -7.17% 3.30% -7.51% 3.37% 3.15% -
  Horiz. % 96.97% 94.57% 101.87% 98.62% 106.63% 103.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 15.1000 15.6400 15.7600 15.9200 15.7400 17.0000 17.0800 -
P/RPS 15.07 14.70 16.23 16.15 16.12 17.34 19.27 -15.08%
  QoQ % 2.52% -9.43% 0.50% 0.19% -7.04% -10.02% -
  Horiz. % 78.20% 76.28% 84.22% 83.81% 83.65% 89.98% 100.00%
P/EPS 69.46 70.95 88.70 82.20 74.65 73.77 103.51 -23.30%
  QoQ % -2.10% -20.01% 7.91% 10.11% 1.19% -28.73% -
  Horiz. % 67.10% 68.54% 85.69% 79.41% 72.12% 71.27% 100.00%
EY 1.44 1.41 1.13 1.22 1.34 1.36 0.97 30.04%
  QoQ % 2.13% 24.78% -7.38% -8.96% -1.47% 40.21% -
  Horiz. % 148.45% 145.36% 116.49% 125.77% 138.14% 140.21% 100.00%
DY 2.85 0.00 1.71 0.00 2.67 0.00 1.52 51.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 187.50% 0.00% 112.50% 0.00% 175.66% 0.00% 100.00%
P/NAPS 3.07 3.26 3.05 3.18 2.91 3.25 3.36 -5.82%
  QoQ % -5.83% 6.89% -4.09% 9.28% -10.46% -3.27% -
  Horiz. % 91.37% 97.02% 90.77% 94.64% 86.61% 96.73% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 03/02/20 15/10/19 15/07/19 15/04/19 29/01/19 10/10/18 09/07/18 -
Price 14.8000 15.4800 16.0600 15.6800 16.4200 16.8000 17.0000 -
P/RPS 14.77 14.55 16.54 15.91 16.81 17.14 19.18 -15.95%
  QoQ % 1.51% -12.03% 3.96% -5.35% -1.93% -10.64% -
  Horiz. % 77.01% 75.86% 86.24% 82.95% 87.64% 89.36% 100.00%
P/EPS 68.08 70.22 90.39 80.96 77.87 72.90 103.02 -24.07%
  QoQ % -3.05% -22.31% 11.65% 3.97% 6.82% -29.24% -
  Horiz. % 66.08% 68.16% 87.74% 78.59% 75.59% 70.76% 100.00%
EY 1.47 1.42 1.11 1.24 1.28 1.37 0.97 31.84%
  QoQ % 3.52% 27.93% -10.48% -3.12% -6.57% 41.24% -
  Horiz. % 151.55% 146.39% 114.43% 127.84% 131.96% 141.24% 100.00%
DY 2.91 0.00 1.68 0.00 2.56 0.00 1.53 53.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 190.20% 0.00% 109.80% 0.00% 167.32% 0.00% 100.00%
P/NAPS 3.01 3.22 3.11 3.13 3.03 3.21 3.35 -6.87%
  QoQ % -6.52% 3.54% -0.64% 3.30% -5.61% -4.18% -
  Horiz. % 89.85% 96.12% 92.84% 93.43% 90.45% 95.82% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!
PARTNERS & BROKERS