Highlights

[LPI] QoQ TTM Result on 2016-09-30 [#3]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 06-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     0.42%    YoY -     36.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,419,431 1,405,971 1,378,892 1,361,963 1,347,941 1,313,417 1,284,586 6.89%
  QoQ % 0.96% 1.96% 1.24% 1.04% 2.63% 2.24% -
  Horiz. % 110.50% 109.45% 107.34% 106.02% 104.93% 102.24% 100.00%
PBT 382,280 525,538 518,925 537,675 535,146 404,501 393,066 -1.84%
  QoQ % -27.26% 1.27% -3.49% 0.47% 32.30% 2.91% -
  Horiz. % 97.26% 133.70% 132.02% 136.79% 136.15% 102.91% 100.00%
Tax -84,435 -83,138 -81,702 -79,691 -79,088 -75,323 -72,077 11.14%
  QoQ % -1.56% -1.76% -2.52% -0.76% -5.00% -4.50% -
  Horiz. % 117.15% 115.35% 113.35% 110.56% 109.73% 104.50% 100.00%
NP 297,845 442,400 437,223 457,984 456,058 329,178 320,989 -4.87%
  QoQ % -32.68% 1.18% -4.53% 0.42% 38.54% 2.55% -
  Horiz. % 92.79% 137.82% 136.21% 142.68% 142.08% 102.55% 100.00%
NP to SH 297,845 442,400 437,223 457,984 456,058 329,178 320,989 -4.87%
  QoQ % -32.68% 1.18% -4.53% 0.42% 38.54% 2.55% -
  Horiz. % 92.79% 137.82% 136.21% 142.68% 142.08% 102.55% 100.00%
Tax Rate 22.09 % 15.82 % 15.74 % 14.82 % 14.78 % 18.62 % 18.34 % 13.22%
  QoQ % 39.63% 0.51% 6.21% 0.27% -20.62% 1.53% -
  Horiz. % 120.45% 86.26% 85.82% 80.81% 80.59% 101.53% 100.00%
Total Cost 1,121,586 963,571 941,669 903,979 891,883 984,239 963,597 10.66%
  QoQ % 16.40% 2.33% 4.17% 1.36% -9.38% 2.14% -
  Horiz. % 116.40% 100.00% 97.72% 93.81% 92.56% 102.14% 100.00%
Net Worth 1,817,922 1,735,855 1,837,310 1,755,575 1,742,395 1,648,044 1,738,610 3.02%
  QoQ % 4.73% -5.52% 4.66% 0.76% 5.72% -5.21% -
  Horiz. % 104.56% 99.84% 105.68% 100.98% 100.22% 94.79% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 272,228 265,588 265,588 248,989 248,989 232,390 232,390 11.14%
  QoQ % 2.50% 0.00% 6.67% 0.00% 7.14% 0.00% -
  Horiz. % 117.14% 114.29% 114.29% 107.14% 107.14% 100.00% 100.00%
Div Payout % 91.40 % 60.03 % 60.74 % 54.37 % 54.60 % 70.60 % 72.40 % 16.82%
  QoQ % 52.26% -1.17% 11.72% -0.42% -22.66% -2.49% -
  Horiz. % 126.24% 82.91% 83.90% 75.10% 75.41% 97.51% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,817,922 1,735,855 1,837,310 1,755,575 1,742,395 1,648,044 1,738,610 3.02%
  QoQ % 4.73% -5.52% 4.66% 0.76% 5.72% -5.21% -
  Horiz. % 104.56% 99.84% 105.68% 100.98% 100.22% 94.79% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 20.98 % 31.47 % 31.71 % 33.63 % 33.83 % 25.06 % 24.99 % -11.02%
  QoQ % -33.33% -0.76% -5.71% -0.59% 35.00% 0.28% -
  Horiz. % 83.95% 125.93% 126.89% 134.57% 135.37% 100.28% 100.00%
ROE 16.38 % 25.49 % 23.80 % 26.09 % 26.17 % 19.97 % 18.46 % -7.67%
  QoQ % -35.74% 7.10% -8.78% -0.31% 31.05% 8.18% -
  Horiz. % 88.73% 138.08% 128.93% 141.33% 141.77% 108.18% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 427.56 423.50 415.35 410.25 406.02 395.62 386.94 6.89%
  QoQ % 0.96% 1.96% 1.24% 1.04% 2.63% 2.24% -
  Horiz. % 110.50% 109.45% 107.34% 106.02% 104.93% 102.24% 100.00%
EPS 89.72 133.26 131.70 137.95 137.37 99.15 96.69 -4.87%
  QoQ % -32.67% 1.18% -4.53% 0.42% 38.55% 2.54% -
  Horiz. % 92.79% 137.82% 136.21% 142.67% 142.07% 102.54% 100.00%
DPS 82.00 80.00 80.00 75.00 75.00 70.00 70.00 11.14%
  QoQ % 2.50% 0.00% 6.67% 0.00% 7.14% 0.00% -
  Horiz. % 117.14% 114.29% 114.29% 107.14% 107.14% 100.00% 100.00%
NAPS 5.4759 5.2287 5.5343 5.2881 5.2484 4.9642 5.2370 3.02%
  QoQ % 4.73% -5.52% 4.66% 0.76% 5.72% -5.21% -
  Horiz. % 104.56% 99.84% 105.68% 100.98% 100.22% 94.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 356.30 352.92 346.12 341.87 338.35 329.69 322.45 6.89%
  QoQ % 0.96% 1.96% 1.24% 1.04% 2.63% 2.25% -
  Horiz. % 110.50% 109.45% 107.34% 106.02% 104.93% 102.25% 100.00%
EPS 74.76 111.05 109.75 114.96 114.48 82.63 80.57 -4.87%
  QoQ % -32.68% 1.18% -4.53% 0.42% 38.55% 2.56% -
  Horiz. % 92.79% 137.83% 136.22% 142.68% 142.09% 102.56% 100.00%
DPS 68.33 66.67 66.67 62.50 62.50 58.33 58.33 11.14%
  QoQ % 2.49% 0.00% 6.67% 0.00% 7.15% 0.00% -
  Horiz. % 117.14% 114.30% 114.30% 107.15% 107.15% 100.00% 100.00%
NAPS 4.5633 4.3573 4.6119 4.4068 4.3737 4.1368 4.3642 3.02%
  QoQ % 4.73% -5.52% 4.65% 0.76% 5.73% -5.21% -
  Horiz. % 104.56% 99.84% 105.68% 100.98% 100.22% 94.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 18.8800 17.0000 16.3800 16.5800 15.8600 15.3600 16.0800 -
P/RPS 4.42 4.01 3.94 4.04 3.91 3.88 4.16 4.13%
  QoQ % 10.22% 1.78% -2.48% 3.32% 0.77% -6.73% -
  Horiz. % 106.25% 96.39% 94.71% 97.12% 93.99% 93.27% 100.00%
P/EPS 21.04 12.76 12.44 12.02 11.55 15.49 16.63 16.99%
  QoQ % 64.89% 2.57% 3.49% 4.07% -25.44% -6.86% -
  Horiz. % 126.52% 76.73% 74.80% 72.28% 69.45% 93.14% 100.00%
EY 4.75 7.84 8.04 8.32 8.66 6.46 6.01 -14.53%
  QoQ % -39.41% -2.49% -3.37% -3.93% 34.06% 7.49% -
  Horiz. % 79.03% 130.45% 133.78% 138.44% 144.09% 107.49% 100.00%
DY 4.34 4.71 4.88 4.52 4.73 4.56 4.35 -0.15%
  QoQ % -7.86% -3.48% 7.96% -4.44% 3.73% 4.83% -
  Horiz. % 99.77% 108.28% 112.18% 103.91% 108.74% 104.83% 100.00%
P/NAPS 3.45 3.25 2.96 3.14 3.02 3.09 3.07 8.10%
  QoQ % 6.15% 9.80% -5.73% 3.97% -2.27% 0.65% -
  Horiz. % 112.38% 105.86% 96.42% 102.28% 98.37% 100.65% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 10/07/17 10/04/17 06/02/17 06/10/16 11/07/16 07/04/16 27/01/16 -
Price 18.6000 17.1800 17.3400 16.5000 16.1400 15.5800 15.7000 -
P/RPS 4.35 4.06 4.17 4.02 3.98 3.94 4.06 4.71%
  QoQ % 7.14% -2.64% 3.73% 1.01% 1.02% -2.96% -
  Horiz. % 107.14% 100.00% 102.71% 99.01% 98.03% 97.04% 100.00%
P/EPS 20.73 12.89 13.17 11.96 11.75 15.71 16.24 17.69%
  QoQ % 60.82% -2.13% 10.12% 1.79% -25.21% -3.26% -
  Horiz. % 127.65% 79.37% 81.10% 73.65% 72.35% 96.74% 100.00%
EY 4.82 7.76 7.60 8.36 8.51 6.36 6.16 -15.10%
  QoQ % -37.89% 2.11% -9.09% -1.76% 33.81% 3.25% -
  Horiz. % 78.25% 125.97% 123.38% 135.71% 138.15% 103.25% 100.00%
DY 4.41 4.66 4.61 4.55 4.65 4.49 4.46 -0.75%
  QoQ % -5.36% 1.08% 1.32% -2.15% 3.56% 0.67% -
  Horiz. % 98.88% 104.48% 103.36% 102.02% 104.26% 100.67% 100.00%
P/NAPS 3.40 3.29 3.13 3.12 3.08 3.14 3.00 8.71%
  QoQ % 3.34% 5.11% 0.32% 1.30% -1.91% 4.67% -
  Horiz. % 113.33% 109.67% 104.33% 104.00% 102.67% 104.67% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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