Highlights

[LPI] QoQ TTM Result on 2017-09-30 [#3]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 09-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     4.84%    YoY -     -31.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,504,327 1,503,989 1,470,631 1,462,690 1,419,431 1,405,971 1,378,892 5.99%
  QoQ % 0.02% 2.27% 0.54% 3.05% 0.96% 1.96% -
  Horiz. % 109.10% 109.07% 106.65% 106.08% 102.94% 101.96% 100.00%
PBT 404,194 406,533 403,749 399,910 382,280 525,538 518,925 -15.38%
  QoQ % -0.58% 0.69% 0.96% 4.61% -27.26% 1.27% -
  Horiz. % 77.89% 78.34% 77.80% 77.07% 73.67% 101.27% 100.00%
Tax -90,789 -90,802 -89,955 -87,663 -84,435 -83,138 -81,702 7.30%
  QoQ % 0.01% -0.94% -2.61% -3.82% -1.56% -1.76% -
  Horiz. % 111.12% 111.14% 110.10% 107.30% 103.35% 101.76% 100.00%
NP 313,405 315,731 313,794 312,247 297,845 442,400 437,223 -19.95%
  QoQ % -0.74% 0.62% 0.50% 4.84% -32.68% 1.18% -
  Horiz. % 71.68% 72.21% 71.77% 71.42% 68.12% 101.18% 100.00%
NP to SH 313,405 315,731 313,794 312,247 297,845 442,400 437,223 -19.95%
  QoQ % -0.74% 0.62% 0.50% 4.84% -32.68% 1.18% -
  Horiz. % 71.68% 72.21% 71.77% 71.42% 68.12% 101.18% 100.00%
Tax Rate 22.46 % 22.34 % 22.28 % 21.92 % 22.09 % 15.82 % 15.74 % 26.83%
  QoQ % 0.54% 0.27% 1.64% -0.77% 39.63% 0.51% -
  Horiz. % 142.69% 141.93% 141.55% 139.26% 140.34% 100.51% 100.00%
Total Cost 1,190,922 1,188,258 1,156,837 1,150,443 1,121,586 963,571 941,669 17.00%
  QoQ % 0.22% 2.72% 0.56% 2.57% 16.40% 2.33% -
  Horiz. % 126.47% 126.19% 122.85% 122.17% 119.11% 102.33% 100.00%
Net Worth 2,022,670 1,985,342 1,920,904 1,825,823 1,817,922 1,735,855 1,837,310 6.64%
  QoQ % 1.88% 3.35% 5.21% 0.43% 4.73% -5.52% -
  Horiz. % 110.09% 108.06% 104.55% 99.37% 98.94% 94.48% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 252,973 239,029 239,029 272,228 272,228 265,588 265,588 -3.20%
  QoQ % 5.83% 0.00% -12.20% 0.00% 2.50% 0.00% -
  Horiz. % 95.25% 90.00% 90.00% 102.50% 102.50% 100.00% 100.00%
Div Payout % 80.72 % 75.71 % 76.17 % 87.18 % 91.40 % 60.03 % 60.74 % 20.94%
  QoQ % 6.62% -0.60% -12.63% -4.62% 52.26% -1.17% -
  Horiz. % 132.89% 124.65% 125.40% 143.53% 150.48% 98.83% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,022,670 1,985,342 1,920,904 1,825,823 1,817,922 1,735,855 1,837,310 6.64%
  QoQ % 1.88% 3.35% 5.21% 0.43% 4.73% -5.52% -
  Horiz. % 110.09% 108.06% 104.55% 99.37% 98.94% 94.48% 100.00%
NOSH 398,383 331,986 331,986 331,986 331,986 331,986 331,986 12.96%
  QoQ % 20.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 20.83 % 20.99 % 21.34 % 21.35 % 20.98 % 31.47 % 31.71 % -24.49%
  QoQ % -0.76% -1.64% -0.05% 1.76% -33.33% -0.76% -
  Horiz. % 65.69% 66.19% 67.30% 67.33% 66.16% 99.24% 100.00%
ROE 15.49 % 15.90 % 16.34 % 17.10 % 16.38 % 25.49 % 23.80 % -24.96%
  QoQ % -2.58% -2.69% -4.44% 4.40% -35.74% 7.10% -
  Horiz. % 65.08% 66.81% 68.66% 71.85% 68.82% 107.10% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 377.61 453.03 442.98 440.59 427.56 423.50 415.35 -6.17%
  QoQ % -16.65% 2.27% 0.54% 3.05% 0.96% 1.96% -
  Horiz. % 90.91% 109.07% 106.65% 106.08% 102.94% 101.96% 100.00%
EPS 78.67 95.10 94.52 94.05 89.72 133.26 131.70 -29.14%
  QoQ % -17.28% 0.61% 0.50% 4.83% -32.67% 1.18% -
  Horiz. % 59.73% 72.21% 71.77% 71.41% 68.12% 101.18% 100.00%
DPS 63.50 72.00 72.00 82.00 82.00 80.00 80.00 -14.31%
  QoQ % -11.81% 0.00% -12.20% 0.00% 2.50% 0.00% -
  Horiz. % 79.38% 90.00% 90.00% 102.50% 102.50% 100.00% 100.00%
NAPS 5.0772 5.9802 5.7861 5.4997 5.4759 5.2287 5.5343 -5.60%
  QoQ % -15.10% 3.35% 5.21% 0.43% 4.73% -5.52% -
  Horiz. % 91.74% 108.06% 104.55% 99.37% 98.94% 94.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 377.61 377.52 369.15 367.16 356.30 352.92 346.12 5.99%
  QoQ % 0.02% 2.27% 0.54% 3.05% 0.96% 1.96% -
  Horiz. % 109.10% 109.07% 106.65% 106.08% 102.94% 101.96% 100.00%
EPS 78.67 79.25 78.77 78.38 74.76 111.05 109.75 -19.95%
  QoQ % -0.73% 0.61% 0.50% 4.84% -32.68% 1.18% -
  Horiz. % 71.68% 72.21% 71.77% 71.42% 68.12% 101.18% 100.00%
DPS 63.50 60.00 60.00 68.33 68.33 66.67 66.67 -3.20%
  QoQ % 5.83% 0.00% -12.19% 0.00% 2.49% 0.00% -
  Horiz. % 95.25% 90.00% 90.00% 102.49% 102.49% 100.00% 100.00%
NAPS 5.0772 4.9835 4.8218 4.5831 4.5633 4.3573 4.6119 6.64%
  QoQ % 1.88% 3.35% 5.21% 0.43% 4.73% -5.52% -
  Horiz. % 110.09% 108.06% 104.55% 99.38% 98.95% 94.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 17.0800 19.8200 18.1600 17.5400 18.8800 17.0000 16.3800 -
P/RPS 4.52 4.38 4.10 3.98 4.42 4.01 3.94 9.62%
  QoQ % 3.20% 6.83% 3.02% -9.95% 10.22% 1.78% -
  Horiz. % 114.72% 111.17% 104.06% 101.02% 112.18% 101.78% 100.00%
P/EPS 21.71 20.84 19.21 18.65 21.04 12.76 12.44 45.10%
  QoQ % 4.17% 8.49% 3.00% -11.36% 64.89% 2.57% -
  Horiz. % 174.52% 167.52% 154.42% 149.92% 169.13% 102.57% 100.00%
EY 4.61 4.80 5.20 5.36 4.75 7.84 8.04 -31.05%
  QoQ % -3.96% -7.69% -2.99% 12.84% -39.41% -2.49% -
  Horiz. % 57.34% 59.70% 64.68% 66.67% 59.08% 97.51% 100.00%
DY 3.72 3.63 3.96 4.68 4.34 4.71 4.88 -16.59%
  QoQ % 2.48% -8.33% -15.38% 7.83% -7.86% -3.48% -
  Horiz. % 76.23% 74.39% 81.15% 95.90% 88.93% 96.52% 100.00%
P/NAPS 3.36 3.31 3.14 3.19 3.45 3.25 2.96 8.84%
  QoQ % 1.51% 5.41% -1.57% -7.54% 6.15% 9.80% -
  Horiz. % 113.51% 111.82% 106.08% 107.77% 116.55% 109.80% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 09/07/18 26/04/18 10/01/18 09/10/17 10/07/17 10/04/17 06/02/17 -
Price 17.0000 16.1400 19.4200 18.0600 18.6000 17.1800 17.3400 -
P/RPS 4.50 3.56 4.38 4.10 4.35 4.06 4.17 5.22%
  QoQ % 26.40% -18.72% 6.83% -5.75% 7.14% -2.64% -
  Horiz. % 107.91% 85.37% 105.04% 98.32% 104.32% 97.36% 100.00%
P/EPS 21.61 16.97 20.55 19.20 20.73 12.89 13.17 39.24%
  QoQ % 27.34% -17.42% 7.03% -7.38% 60.82% -2.13% -
  Horiz. % 164.09% 128.85% 156.04% 145.79% 157.40% 97.87% 100.00%
EY 4.63 5.89 4.87 5.21 4.82 7.76 7.60 -28.20%
  QoQ % -21.39% 20.94% -6.53% 8.09% -37.89% 2.11% -
  Horiz. % 60.92% 77.50% 64.08% 68.55% 63.42% 102.11% 100.00%
DY 3.74 4.46 3.71 4.54 4.41 4.66 4.61 -13.05%
  QoQ % -16.14% 20.22% -18.28% 2.95% -5.36% 1.08% -
  Horiz. % 81.13% 96.75% 80.48% 98.48% 95.66% 101.08% 100.00%
P/NAPS 3.35 2.70 3.36 3.28 3.40 3.29 3.13 4.65%
  QoQ % 24.07% -19.64% 2.44% -3.53% 3.34% 5.11% -
  Horiz. % 107.03% 86.26% 107.35% 104.79% 108.63% 105.11% 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
 
 

452  255  640  1108 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 IRIS 0.36+0.01 
 HIAPTEK 0.280.00 
 EAH 0.035+0.005 
 PA 0.155-0.005 
 VIVOCOM 1.05-0.09 
 SCGBHD 0.41+0.02 

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