Highlights

[LPI] QoQ TTM Result on 2019-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 15-Jul-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     1.58%    YoY -     3.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,592,470 1,559,221 1,525,367 1,513,663 1,488,131 1,504,327 1,503,989 3.88%
  QoQ % 2.13% 2.22% 0.77% 1.72% -1.08% 0.02% -
  Horiz. % 105.88% 103.67% 101.42% 100.64% 98.95% 100.02% 100.00%
PBT 410,303 415,579 409,831 405,965 405,795 404,194 406,533 0.62%
  QoQ % -1.27% 1.40% 0.95% 0.04% 0.40% -0.58% -
  Horiz. % 100.93% 102.23% 100.81% 99.86% 99.82% 99.42% 100.00%
Tax -90,542 -91,828 -91,124 -91,916 -92,752 -90,789 -90,802 -0.19%
  QoQ % 1.40% -0.77% 0.86% 0.90% -2.16% 0.01% -
  Horiz. % 99.71% 101.13% 100.35% 101.23% 102.15% 99.99% 100.00%
NP 319,761 323,751 318,707 314,049 313,043 313,405 315,731 0.85%
  QoQ % -1.23% 1.58% 1.48% 0.32% -0.12% -0.74% -
  Horiz. % 101.28% 102.54% 100.94% 99.47% 99.15% 99.26% 100.00%
NP to SH 319,761 323,751 318,707 314,049 313,043 313,405 315,731 0.85%
  QoQ % -1.23% 1.58% 1.48% 0.32% -0.12% -0.74% -
  Horiz. % 101.28% 102.54% 100.94% 99.47% 99.15% 99.26% 100.00%
Tax Rate 22.07 % 22.10 % 22.23 % 22.64 % 22.86 % 22.46 % 22.34 % -0.81%
  QoQ % -0.14% -0.58% -1.81% -0.96% 1.78% 0.54% -
  Horiz. % 98.79% 98.93% 99.51% 101.34% 102.33% 100.54% 100.00%
Total Cost 1,272,709 1,235,470 1,206,660 1,199,614 1,175,088 1,190,922 1,188,258 4.68%
  QoQ % 3.01% 2.39% 0.59% 2.09% -1.33% 0.22% -
  Horiz. % 107.11% 103.97% 101.55% 100.96% 98.89% 100.22% 100.00%
Net Worth 1,912,756 2,060,436 1,994,703 2,156,765 2,086,451 2,022,670 1,985,342 -2.45%
  QoQ % -7.17% 3.30% -7.51% 3.37% 3.15% 1.88% -
  Horiz. % 96.34% 103.78% 100.47% 108.63% 105.09% 101.88% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 274,884 274,884 270,900 270,900 252,973 252,973 239,029 9.76%
  QoQ % 0.00% 1.47% 0.00% 7.09% 0.00% 5.83% -
  Horiz. % 115.00% 115.00% 113.33% 113.33% 105.83% 105.83% 100.00%
Div Payout % 85.97 % 84.91 % 85.00 % 86.26 % 80.81 % 80.72 % 75.71 % 8.83%
  QoQ % 1.25% -0.11% -1.46% 6.74% 0.11% 6.62% -
  Horiz. % 113.55% 112.15% 112.27% 113.93% 106.74% 106.62% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,912,756 2,060,436 1,994,703 2,156,765 2,086,451 2,022,670 1,985,342 -2.45%
  QoQ % -7.17% 3.30% -7.51% 3.37% 3.15% 1.88% -
  Horiz. % 96.34% 103.78% 100.47% 108.63% 105.09% 101.88% 100.00%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 331,986 12.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 20.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 120.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 20.08 % 20.76 % 20.89 % 20.75 % 21.04 % 20.83 % 20.99 % -2.91%
  QoQ % -3.28% -0.62% 0.67% -1.38% 1.01% -0.76% -
  Horiz. % 95.66% 98.90% 99.52% 98.86% 100.24% 99.24% 100.00%
ROE 16.72 % 15.71 % 15.98 % 14.56 % 15.00 % 15.49 % 15.90 % 3.41%
  QoQ % 6.43% -1.69% 9.75% -2.93% -3.16% -2.58% -
  Horiz. % 105.16% 98.81% 100.50% 91.57% 94.34% 97.42% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 399.73 391.39 382.89 379.95 373.54 377.61 453.03 -8.00%
  QoQ % 2.13% 2.22% 0.77% 1.72% -1.08% -16.65% -
  Horiz. % 88.23% 86.39% 84.52% 83.87% 82.45% 83.35% 100.00%
EPS 80.26 81.27 80.00 78.83 78.58 78.67 95.10 -10.69%
  QoQ % -1.24% 1.59% 1.48% 0.32% -0.11% -17.28% -
  Horiz. % 84.40% 85.46% 84.12% 82.89% 82.63% 82.72% 100.00%
DPS 69.00 69.00 68.00 68.00 63.50 63.50 72.00 -2.79%
  QoQ % 0.00% 1.47% 0.00% 7.09% 0.00% -11.81% -
  Horiz. % 95.83% 95.83% 94.44% 94.44% 88.19% 88.19% 100.00%
NAPS 4.8013 5.1720 5.0070 5.4138 5.2373 5.0772 5.9802 -13.61%
  QoQ % -7.17% 3.30% -7.51% 3.37% 3.15% -15.10% -
  Horiz. % 80.29% 86.49% 83.73% 90.53% 87.58% 84.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 399.73 391.39 382.89 379.95 373.54 377.61 377.52 3.88%
  QoQ % 2.13% 2.22% 0.77% 1.72% -1.08% 0.02% -
  Horiz. % 105.88% 103.67% 101.42% 100.64% 98.95% 100.02% 100.00%
EPS 80.26 81.27 80.00 78.83 78.58 78.67 79.25 0.85%
  QoQ % -1.24% 1.59% 1.48% 0.32% -0.11% -0.73% -
  Horiz. % 101.27% 102.55% 100.95% 99.47% 99.15% 99.27% 100.00%
DPS 69.00 69.00 68.00 68.00 63.50 63.50 60.00 9.76%
  QoQ % 0.00% 1.47% 0.00% 7.09% 0.00% 5.83% -
  Horiz. % 115.00% 115.00% 113.33% 113.33% 105.83% 105.83% 100.00%
NAPS 4.8013 5.1720 5.0070 5.4138 5.2373 5.0772 4.9835 -2.45%
  QoQ % -7.17% 3.30% -7.51% 3.37% 3.15% 1.88% -
  Horiz. % 96.34% 103.78% 100.47% 108.63% 105.09% 101.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 15.6400 15.7600 15.9200 15.7400 17.0000 17.0800 19.8200 -
P/RPS 3.91 4.03 4.16 4.14 4.55 4.52 4.38 -7.28%
  QoQ % -2.98% -3.12% 0.48% -9.01% 0.66% 3.20% -
  Horiz. % 89.27% 92.01% 94.98% 94.52% 103.88% 103.20% 100.00%
P/EPS 19.49 19.39 19.90 19.97 21.63 21.71 20.84 -4.36%
  QoQ % 0.52% -2.56% -0.35% -7.67% -0.37% 4.17% -
  Horiz. % 93.52% 93.04% 95.49% 95.83% 103.79% 104.17% 100.00%
EY 5.13 5.16 5.03 5.01 4.62 4.61 4.80 4.53%
  QoQ % -0.58% 2.58% 0.40% 8.44% 0.22% -3.96% -
  Horiz. % 106.88% 107.50% 104.79% 104.38% 96.25% 96.04% 100.00%
DY 4.41 4.38 4.27 4.32 3.74 3.72 3.63 13.84%
  QoQ % 0.68% 2.58% -1.16% 15.51% 0.54% 2.48% -
  Horiz. % 121.49% 120.66% 117.63% 119.01% 103.03% 102.48% 100.00%
P/NAPS 3.26 3.05 3.18 2.91 3.25 3.36 3.31 -1.01%
  QoQ % 6.89% -4.09% 9.28% -10.46% -3.27% 1.51% -
  Horiz. % 98.49% 92.15% 96.07% 87.92% 98.19% 101.51% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 15/10/19 15/07/19 15/04/19 29/01/19 10/10/18 09/07/18 26/04/18 -
Price 15.4800 16.0600 15.6800 16.3800 16.8000 17.0000 16.1400 -
P/RPS 3.87 4.10 4.10 4.31 4.50 4.50 3.56 5.72%
  QoQ % -5.61% 0.00% -4.87% -4.22% 0.00% 26.40% -
  Horiz. % 108.71% 115.17% 115.17% 121.07% 126.40% 126.40% 100.00%
P/EPS 19.29 19.76 19.60 20.78 21.38 21.61 16.97 8.91%
  QoQ % -2.38% 0.82% -5.68% -2.81% -1.06% 27.34% -
  Horiz. % 113.67% 116.44% 115.50% 122.45% 125.99% 127.34% 100.00%
EY 5.19 5.06 5.10 4.81 4.68 4.63 5.89 -8.08%
  QoQ % 2.57% -0.78% 6.03% 2.78% 1.08% -21.39% -
  Horiz. % 88.12% 85.91% 86.59% 81.66% 79.46% 78.61% 100.00%
DY 4.46 4.30 4.34 4.15 3.78 3.74 4.46 -
  QoQ % 3.72% -0.92% 4.58% 9.79% 1.07% -16.14% -
  Horiz. % 100.00% 96.41% 97.31% 93.05% 84.75% 83.86% 100.00%
P/NAPS 3.22 3.11 3.13 3.03 3.21 3.35 2.70 12.45%
  QoQ % 3.54% -0.64% 3.30% -5.61% -4.18% 24.07% -
  Horiz. % 119.26% 115.19% 115.93% 112.22% 118.89% 124.07% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers