Highlights

[LPI] QoQ TTM Result on 2015-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     11.93%    YoY -     51.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,313,417 1,284,586 1,245,131 1,196,860 1,183,625 1,169,693 1,165,174 8.30%
  QoQ % 2.24% 3.17% 4.03% 1.12% 1.19% 0.39% -
  Horiz. % 112.72% 110.25% 106.86% 102.72% 101.58% 100.39% 100.00%
PBT 404,501 393,066 400,749 383,299 350,021 341,949 279,959 27.78%
  QoQ % 2.91% -1.92% 4.55% 9.51% 2.36% 22.14% -
  Horiz. % 144.49% 140.40% 143.15% 136.91% 125.03% 122.14% 100.00%
Tax -75,323 -72,077 -64,912 -59,109 -60,389 -58,933 -61,610 14.32%
  QoQ % -4.50% -11.04% -9.82% 2.12% -2.47% 4.35% -
  Horiz. % 122.26% 116.99% 105.36% 95.94% 98.02% 95.65% 100.00%
NP 329,178 320,989 335,837 324,190 289,632 283,016 218,349 31.45%
  QoQ % 2.55% -4.42% 3.59% 11.93% 2.34% 29.62% -
  Horiz. % 150.76% 147.01% 153.81% 148.47% 132.65% 129.62% 100.00%
NP to SH 329,178 320,989 335,837 324,190 289,632 283,016 218,349 31.45%
  QoQ % 2.55% -4.42% 3.59% 11.93% 2.34% 29.62% -
  Horiz. % 150.76% 147.01% 153.81% 148.47% 132.65% 129.62% 100.00%
Tax Rate 18.62 % 18.34 % 16.20 % 15.42 % 17.25 % 17.23 % 22.01 % -10.54%
  QoQ % 1.53% 13.21% 5.06% -10.61% 0.12% -21.72% -
  Horiz. % 84.60% 83.33% 73.60% 70.06% 78.37% 78.28% 100.00%
Total Cost 984,239 963,597 909,294 872,670 893,993 886,677 946,825 2.61%
  QoQ % 2.14% 5.97% 4.20% -2.39% 0.83% -6.35% -
  Horiz. % 103.95% 101.77% 96.04% 92.17% 94.42% 93.65% 100.00%
Net Worth 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 1,649,344 1,610,360 1.55%
  QoQ % -5.21% 7.56% -2.96% 2.60% -1.57% 2.42% -
  Horiz. % 102.34% 107.96% 100.38% 103.43% 100.82% 102.42% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 232,390 232,390 187,865 187,865 165,533 165,533 158,582 28.99%
  QoQ % 0.00% 23.70% 0.00% 13.49% 0.00% 4.38% -
  Horiz. % 146.54% 146.54% 118.47% 118.47% 104.38% 104.38% 100.00%
Div Payout % 70.60 % 72.40 % 55.94 % 57.95 % 57.15 % 58.49 % 72.63 % -1.87%
  QoQ % -2.49% 29.42% -3.47% 1.40% -2.29% -19.47% -
  Horiz. % 97.21% 99.68% 77.02% 79.79% 78.69% 80.53% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 1,649,344 1,610,360 1.55%
  QoQ % -5.21% 7.56% -2.96% 2.60% -1.57% 2.42% -
  Horiz. % 102.34% 107.96% 100.38% 103.43% 100.82% 102.42% 100.00%
NOSH 331,986 331,986 331,986 331,986 331,986 220,852 220,298 31.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 50.32% 0.25% -
  Horiz. % 150.70% 150.70% 150.70% 150.70% 150.70% 100.25% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 25.06 % 24.99 % 26.97 % 27.09 % 24.47 % 24.20 % 18.74 % 21.36%
  QoQ % 0.28% -7.34% -0.44% 10.71% 1.12% 29.14% -
  Horiz. % 133.72% 133.35% 143.92% 144.56% 130.58% 129.14% 100.00%
ROE 19.97 % 18.46 % 20.78 % 19.46 % 17.84 % 17.16 % 13.56 % 29.41%
  QoQ % 8.18% -11.16% 6.78% 9.08% 3.96% 26.55% -
  Horiz. % 147.27% 136.14% 153.24% 143.51% 131.56% 126.55% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 395.62 386.94 375.06 360.52 356.53 529.63 528.91 -17.58%
  QoQ % 2.24% 3.17% 4.03% 1.12% -32.68% 0.14% -
  Horiz. % 74.80% 73.16% 70.91% 68.16% 67.41% 100.14% 100.00%
EPS 99.15 96.69 101.16 97.65 87.24 128.15 99.12 0.02%
  QoQ % 2.54% -4.42% 3.59% 11.93% -31.92% 29.29% -
  Horiz. % 100.03% 97.55% 102.06% 98.52% 88.01% 129.29% 100.00%
DPS 70.00 70.00 56.59 56.59 49.86 75.00 72.00 -1.86%
  QoQ % 0.00% 23.70% 0.00% 13.50% -33.52% 4.17% -
  Horiz. % 97.22% 97.22% 78.60% 78.60% 69.25% 104.17% 100.00%
NAPS 4.9642 5.2370 4.8690 5.0173 4.8903 7.4681 7.3099 -22.72%
  QoQ % -5.21% 7.56% -2.96% 2.60% -34.52% 2.16% -
  Horiz. % 67.91% 71.64% 66.61% 68.64% 66.90% 102.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 329.69 322.45 312.55 300.43 297.11 293.61 292.48 8.30%
  QoQ % 2.25% 3.17% 4.03% 1.12% 1.19% 0.39% -
  Horiz. % 112.72% 110.25% 106.86% 102.72% 101.58% 100.39% 100.00%
EPS 82.63 80.57 84.30 81.38 72.70 71.04 54.81 31.44%
  QoQ % 2.56% -4.42% 3.59% 11.94% 2.34% 29.61% -
  Horiz. % 150.76% 147.00% 153.80% 148.48% 132.64% 129.61% 100.00%
DPS 58.33 58.33 47.16 47.16 41.55 41.55 39.81 28.97%
  QoQ % 0.00% 23.69% 0.00% 13.50% 0.00% 4.37% -
  Horiz. % 146.52% 146.52% 118.46% 118.46% 104.37% 104.37% 100.00%
NAPS 4.1368 4.3642 4.0575 4.1811 4.0753 4.1401 4.0422 1.55%
  QoQ % -5.21% 7.56% -2.96% 2.60% -1.57% 2.42% -
  Horiz. % 102.34% 107.97% 100.38% 103.44% 100.82% 102.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 15.3600 16.0800 13.7800 13.8800 15.0800 18.0600 17.5800 -
P/RPS 3.88 4.16 3.67 3.85 4.23 3.41 3.32 10.94%
  QoQ % -6.73% 13.35% -4.68% -8.98% 24.05% 2.71% -
  Horiz. % 116.87% 125.30% 110.54% 115.96% 127.41% 102.71% 100.00%
P/EPS 15.49 16.63 13.62 14.21 17.29 14.09 17.74 -8.64%
  QoQ % -6.86% 22.10% -4.15% -17.81% 22.71% -20.57% -
  Horiz. % 87.32% 93.74% 76.78% 80.10% 97.46% 79.43% 100.00%
EY 6.46 6.01 7.34 7.04 5.79 7.10 5.64 9.46%
  QoQ % 7.49% -18.12% 4.26% 21.59% -18.45% 25.89% -
  Horiz. % 114.54% 106.56% 130.14% 124.82% 102.66% 125.89% 100.00%
DY 4.56 4.35 4.11 4.08 3.31 4.15 4.10 7.34%
  QoQ % 4.83% 5.84% 0.74% 23.26% -20.24% 1.22% -
  Horiz. % 111.22% 106.10% 100.24% 99.51% 80.73% 101.22% 100.00%
P/NAPS 3.09 3.07 2.83 2.77 3.08 2.42 2.40 18.33%
  QoQ % 0.65% 8.48% 2.17% -10.06% 27.27% 0.83% -
  Horiz. % 128.75% 127.92% 117.92% 115.42% 128.33% 100.83% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 07/04/16 27/01/16 08/10/15 08/07/15 08/04/15 28/01/15 08/10/14 -
Price 15.5800 15.7000 14.4400 14.1800 14.8800 18.5000 17.4800 -
P/RPS 3.94 4.06 3.85 3.93 4.17 3.49 3.30 12.53%
  QoQ % -2.96% 5.45% -2.04% -5.76% 19.48% 5.76% -
  Horiz. % 119.39% 123.03% 116.67% 119.09% 126.36% 105.76% 100.00%
P/EPS 15.71 16.24 14.27 14.52 17.06 14.44 17.64 -7.43%
  QoQ % -3.26% 13.81% -1.72% -14.89% 18.14% -18.14% -
  Horiz. % 89.06% 92.06% 80.90% 82.31% 96.71% 81.86% 100.00%
EY 6.36 6.16 7.01 6.89 5.86 6.93 5.67 7.95%
  QoQ % 3.25% -12.13% 1.74% 17.58% -15.44% 22.22% -
  Horiz. % 112.17% 108.64% 123.63% 121.52% 103.35% 122.22% 100.00%
DY 4.49 4.46 3.92 3.99 3.35 4.05 4.12 5.90%
  QoQ % 0.67% 13.78% -1.75% 19.10% -17.28% -1.70% -
  Horiz. % 108.98% 108.25% 95.15% 96.84% 81.31% 98.30% 100.00%
P/NAPS 3.14 3.00 2.97 2.83 3.04 2.48 2.39 19.94%
  QoQ % 4.67% 1.01% 4.95% -6.91% 22.58% 3.77% -
  Horiz. % 131.38% 125.52% 124.27% 118.41% 127.20% 103.77% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

312  407  605  1148 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.695-0.05 
 DNEX 0.89+0.025 
 PRIVA 0.23+0.025 
 SERBADK-WA 0.12-0.005 
 KNM 0.2050.00 
 QES 0.815+0.075 
 JETSON 0.445+0.06 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 SEDANIA 0.88+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS