Highlights

[LPI] QoQ TTM Result on 2017-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 10-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -32.68%    YoY -     -34.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,503,989 1,470,631 1,462,690 1,419,431 1,405,971 1,378,892 1,361,963 6.84%
  QoQ % 2.27% 0.54% 3.05% 0.96% 1.96% 1.24% -
  Horiz. % 110.43% 107.98% 107.40% 104.22% 103.23% 101.24% 100.00%
PBT 406,533 403,749 399,910 382,280 525,538 518,925 537,675 -17.02%
  QoQ % 0.69% 0.96% 4.61% -27.26% 1.27% -3.49% -
  Horiz. % 75.61% 75.09% 74.38% 71.10% 97.74% 96.51% 100.00%
Tax -90,802 -89,955 -87,663 -84,435 -83,138 -81,702 -79,691 9.10%
  QoQ % -0.94% -2.61% -3.82% -1.56% -1.76% -2.52% -
  Horiz. % 113.94% 112.88% 110.00% 105.95% 104.33% 102.52% 100.00%
NP 315,731 313,794 312,247 297,845 442,400 437,223 457,984 -21.98%
  QoQ % 0.62% 0.50% 4.84% -32.68% 1.18% -4.53% -
  Horiz. % 68.94% 68.52% 68.18% 65.03% 96.60% 95.47% 100.00%
NP to SH 315,731 313,794 312,247 297,845 442,400 437,223 457,984 -21.98%
  QoQ % 0.62% 0.50% 4.84% -32.68% 1.18% -4.53% -
  Horiz. % 68.94% 68.52% 68.18% 65.03% 96.60% 95.47% 100.00%
Tax Rate 22.34 % 22.28 % 21.92 % 22.09 % 15.82 % 15.74 % 14.82 % 31.50%
  QoQ % 0.27% 1.64% -0.77% 39.63% 0.51% 6.21% -
  Horiz. % 150.74% 150.34% 147.91% 149.06% 106.75% 106.21% 100.00%
Total Cost 1,188,258 1,156,837 1,150,443 1,121,586 963,571 941,669 903,979 20.02%
  QoQ % 2.72% 0.56% 2.57% 16.40% 2.33% 4.17% -
  Horiz. % 131.45% 127.97% 127.26% 124.07% 106.59% 104.17% 100.00%
Net Worth 1,985,342 1,920,904 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 8.55%
  QoQ % 3.35% 5.21% 0.43% 4.73% -5.52% 4.66% -
  Horiz. % 113.09% 109.42% 104.00% 103.55% 98.88% 104.66% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 239,029 239,029 272,228 272,228 265,588 265,588 248,989 -2.69%
  QoQ % 0.00% -12.20% 0.00% 2.50% 0.00% 6.67% -
  Horiz. % 96.00% 96.00% 109.33% 109.33% 106.67% 106.67% 100.00%
Div Payout % 75.71 % 76.17 % 87.18 % 91.40 % 60.03 % 60.74 % 54.37 % 24.72%
  QoQ % -0.60% -12.63% -4.62% 52.26% -1.17% 11.72% -
  Horiz. % 139.25% 140.10% 160.35% 168.11% 110.41% 111.72% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,985,342 1,920,904 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 8.55%
  QoQ % 3.35% 5.21% 0.43% 4.73% -5.52% 4.66% -
  Horiz. % 113.09% 109.42% 104.00% 103.55% 98.88% 104.66% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 20.99 % 21.34 % 21.35 % 20.98 % 31.47 % 31.71 % 33.63 % -26.99%
  QoQ % -1.64% -0.05% 1.76% -33.33% -0.76% -5.71% -
  Horiz. % 62.41% 63.46% 63.48% 62.38% 93.58% 94.29% 100.00%
ROE 15.90 % 16.34 % 17.10 % 16.38 % 25.49 % 23.80 % 26.09 % -28.14%
  QoQ % -2.69% -4.44% 4.40% -35.74% 7.10% -8.78% -
  Horiz. % 60.94% 62.63% 65.54% 62.78% 97.70% 91.22% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 453.03 442.98 440.59 427.56 423.50 415.35 410.25 6.84%
  QoQ % 2.27% 0.54% 3.05% 0.96% 1.96% 1.24% -
  Horiz. % 110.43% 107.98% 107.40% 104.22% 103.23% 101.24% 100.00%
EPS 95.10 94.52 94.05 89.72 133.26 131.70 137.95 -21.98%
  QoQ % 0.61% 0.50% 4.83% -32.67% 1.18% -4.53% -
  Horiz. % 68.94% 68.52% 68.18% 65.04% 96.60% 95.47% 100.00%
DPS 72.00 72.00 82.00 82.00 80.00 80.00 75.00 -2.69%
  QoQ % 0.00% -12.20% 0.00% 2.50% 0.00% 6.67% -
  Horiz. % 96.00% 96.00% 109.33% 109.33% 106.67% 106.67% 100.00%
NAPS 5.9802 5.7861 5.4997 5.4759 5.2287 5.5343 5.2881 8.55%
  QoQ % 3.35% 5.21% 0.43% 4.73% -5.52% 4.66% -
  Horiz. % 113.09% 109.42% 104.00% 103.55% 98.88% 104.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 377.52 369.15 367.16 356.30 352.92 346.12 341.87 6.84%
  QoQ % 2.27% 0.54% 3.05% 0.96% 1.96% 1.24% -
  Horiz. % 110.43% 107.98% 107.40% 104.22% 103.23% 101.24% 100.00%
EPS 79.25 78.77 78.38 74.76 111.05 109.75 114.96 -21.98%
  QoQ % 0.61% 0.50% 4.84% -32.68% 1.18% -4.53% -
  Horiz. % 68.94% 68.52% 68.18% 65.03% 96.60% 95.47% 100.00%
DPS 60.00 60.00 68.33 68.33 66.67 66.67 62.50 -2.69%
  QoQ % 0.00% -12.19% 0.00% 2.49% 0.00% 6.67% -
  Horiz. % 96.00% 96.00% 109.33% 109.33% 106.67% 106.67% 100.00%
NAPS 4.9835 4.8218 4.5831 4.5633 4.3573 4.6119 4.4068 8.55%
  QoQ % 3.35% 5.21% 0.43% 4.73% -5.52% 4.65% -
  Horiz. % 113.09% 109.42% 104.00% 103.55% 98.88% 104.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 19.8200 18.1600 17.5400 18.8800 17.0000 16.3800 16.5800 -
P/RPS 4.38 4.10 3.98 4.42 4.01 3.94 4.04 5.54%
  QoQ % 6.83% 3.02% -9.95% 10.22% 1.78% -2.48% -
  Horiz. % 108.42% 101.49% 98.51% 109.41% 99.26% 97.52% 100.00%
P/EPS 20.84 19.21 18.65 21.04 12.76 12.44 12.02 44.37%
  QoQ % 8.49% 3.00% -11.36% 64.89% 2.57% 3.49% -
  Horiz. % 173.38% 159.82% 155.16% 175.04% 106.16% 103.49% 100.00%
EY 4.80 5.20 5.36 4.75 7.84 8.04 8.32 -30.72%
  QoQ % -7.69% -2.99% 12.84% -39.41% -2.49% -3.37% -
  Horiz. % 57.69% 62.50% 64.42% 57.09% 94.23% 96.63% 100.00%
DY 3.63 3.96 4.68 4.34 4.71 4.88 4.52 -13.61%
  QoQ % -8.33% -15.38% 7.83% -7.86% -3.48% 7.96% -
  Horiz. % 80.31% 87.61% 103.54% 96.02% 104.20% 107.96% 100.00%
P/NAPS 3.31 3.14 3.19 3.45 3.25 2.96 3.14 3.58%
  QoQ % 5.41% -1.57% -7.54% 6.15% 9.80% -5.73% -
  Horiz. % 105.41% 100.00% 101.59% 109.87% 103.50% 94.27% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 26/04/18 10/01/18 09/10/17 10/07/17 10/04/17 06/02/17 06/10/16 -
Price 16.1400 19.4200 18.0600 18.6000 17.1800 17.3400 16.5000 -
P/RPS 3.56 4.38 4.10 4.35 4.06 4.17 4.02 -7.79%
  QoQ % -18.72% 6.83% -5.75% 7.14% -2.64% 3.73% -
  Horiz. % 88.56% 108.96% 101.99% 108.21% 101.00% 103.73% 100.00%
P/EPS 16.97 20.55 19.20 20.73 12.89 13.17 11.96 26.30%
  QoQ % -17.42% 7.03% -7.38% 60.82% -2.13% 10.12% -
  Horiz. % 141.89% 171.82% 160.54% 173.33% 107.78% 110.12% 100.00%
EY 5.89 4.87 5.21 4.82 7.76 7.60 8.36 -20.84%
  QoQ % 20.94% -6.53% 8.09% -37.89% 2.11% -9.09% -
  Horiz. % 70.45% 58.25% 62.32% 57.66% 92.82% 90.91% 100.00%
DY 4.46 3.71 4.54 4.41 4.66 4.61 4.55 -1.32%
  QoQ % 20.22% -18.28% 2.95% -5.36% 1.08% 1.32% -
  Horiz. % 98.02% 81.54% 99.78% 96.92% 102.42% 101.32% 100.00%
P/NAPS 2.70 3.36 3.28 3.40 3.29 3.13 3.12 -9.20%
  QoQ % -19.64% 2.44% -3.53% 3.34% 5.11% 0.32% -
  Horiz. % 86.54% 107.69% 105.13% 108.97% 105.45% 100.32% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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