Highlights

[LPI] QoQ TTM Result on 2015-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 27-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -4.42%    YoY -     13.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,361,963 1,347,941 1,313,417 1,284,586 1,245,131 1,196,860 1,183,625 9.78%
  QoQ % 1.04% 2.63% 2.24% 3.17% 4.03% 1.12% -
  Horiz. % 115.07% 113.88% 110.97% 108.53% 105.20% 101.12% 100.00%
PBT 537,675 535,146 404,501 393,066 400,749 383,299 350,021 33.03%
  QoQ % 0.47% 32.30% 2.91% -1.92% 4.55% 9.51% -
  Horiz. % 153.61% 152.89% 115.56% 112.30% 114.49% 109.51% 100.00%
Tax -79,691 -79,088 -75,323 -72,077 -64,912 -59,109 -60,389 20.25%
  QoQ % -0.76% -5.00% -4.50% -11.04% -9.82% 2.12% -
  Horiz. % 131.96% 130.96% 124.73% 119.35% 107.49% 97.88% 100.00%
NP 457,984 456,058 329,178 320,989 335,837 324,190 289,632 35.61%
  QoQ % 0.42% 38.54% 2.55% -4.42% 3.59% 11.93% -
  Horiz. % 158.13% 157.46% 113.65% 110.83% 115.95% 111.93% 100.00%
NP to SH 457,984 456,058 329,178 320,989 335,837 324,190 289,632 35.61%
  QoQ % 0.42% 38.54% 2.55% -4.42% 3.59% 11.93% -
  Horiz. % 158.13% 157.46% 113.65% 110.83% 115.95% 111.93% 100.00%
Tax Rate 14.82 % 14.78 % 18.62 % 18.34 % 16.20 % 15.42 % 17.25 % -9.60%
  QoQ % 0.27% -20.62% 1.53% 13.21% 5.06% -10.61% -
  Horiz. % 85.91% 85.68% 107.94% 106.32% 93.91% 89.39% 100.00%
Total Cost 903,979 891,883 984,239 963,597 909,294 872,670 893,993 0.74%
  QoQ % 1.36% -9.38% 2.14% 5.97% 4.20% -2.39% -
  Horiz. % 101.12% 99.76% 110.09% 107.79% 101.71% 97.61% 100.00%
Net Worth 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 5.34%
  QoQ % 0.76% 5.72% -5.21% 7.56% -2.96% 2.60% -
  Horiz. % 108.13% 107.32% 101.51% 107.09% 99.56% 102.60% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 248,989 248,989 232,390 232,390 187,865 187,865 165,533 31.18%
  QoQ % 0.00% 7.14% 0.00% 23.70% 0.00% 13.49% -
  Horiz. % 150.42% 150.42% 140.39% 140.39% 113.49% 113.49% 100.00%
Div Payout % 54.37 % 54.60 % 70.60 % 72.40 % 55.94 % 57.95 % 57.15 % -3.26%
  QoQ % -0.42% -22.66% -2.49% 29.42% -3.47% 1.40% -
  Horiz. % 95.14% 95.54% 123.53% 126.68% 97.88% 101.40% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 1,623,511 5.34%
  QoQ % 0.76% 5.72% -5.21% 7.56% -2.96% 2.60% -
  Horiz. % 108.13% 107.32% 101.51% 107.09% 99.56% 102.60% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 33.63 % 33.83 % 25.06 % 24.99 % 26.97 % 27.09 % 24.47 % 23.54%
  QoQ % -0.59% 35.00% 0.28% -7.34% -0.44% 10.71% -
  Horiz. % 137.43% 138.25% 102.41% 102.13% 110.22% 110.71% 100.00%
ROE 26.09 % 26.17 % 19.97 % 18.46 % 20.78 % 19.46 % 17.84 % 28.75%
  QoQ % -0.31% 31.05% 8.18% -11.16% 6.78% 9.08% -
  Horiz. % 146.24% 146.69% 111.94% 103.48% 116.48% 109.08% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 410.25 406.02 395.62 386.94 375.06 360.52 356.53 9.78%
  QoQ % 1.04% 2.63% 2.24% 3.17% 4.03% 1.12% -
  Horiz. % 115.07% 113.88% 110.96% 108.53% 105.20% 101.12% 100.00%
EPS 137.95 137.37 99.15 96.69 101.16 97.65 87.24 35.62%
  QoQ % 0.42% 38.55% 2.54% -4.42% 3.59% 11.93% -
  Horiz. % 158.13% 157.46% 113.65% 110.83% 115.96% 111.93% 100.00%
DPS 75.00 75.00 70.00 70.00 56.59 56.59 49.86 31.18%
  QoQ % 0.00% 7.14% 0.00% 23.70% 0.00% 13.50% -
  Horiz. % 150.42% 150.42% 140.39% 140.39% 113.50% 113.50% 100.00%
NAPS 5.2881 5.2484 4.9642 5.2370 4.8690 5.0173 4.8903 5.34%
  QoQ % 0.76% 5.72% -5.21% 7.56% -2.96% 2.60% -
  Horiz. % 108.13% 107.32% 101.51% 107.09% 99.56% 102.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 341.87 338.35 329.69 322.45 312.55 300.43 297.11 9.78%
  QoQ % 1.04% 2.63% 2.25% 3.17% 4.03% 1.12% -
  Horiz. % 115.07% 113.88% 110.97% 108.53% 105.20% 101.12% 100.00%
EPS 114.96 114.48 82.63 80.57 84.30 81.38 72.70 35.62%
  QoQ % 0.42% 38.55% 2.56% -4.42% 3.59% 11.94% -
  Horiz. % 158.13% 157.47% 113.66% 110.83% 115.96% 111.94% 100.00%
DPS 62.50 62.50 58.33 58.33 47.16 47.16 41.55 31.18%
  QoQ % 0.00% 7.15% 0.00% 23.69% 0.00% 13.50% -
  Horiz. % 150.42% 150.42% 140.39% 140.39% 113.50% 113.50% 100.00%
NAPS 4.4068 4.3737 4.1368 4.3642 4.0575 4.1811 4.0753 5.34%
  QoQ % 0.76% 5.73% -5.21% 7.56% -2.96% 2.60% -
  Horiz. % 108.13% 107.32% 101.51% 107.09% 99.56% 102.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 16.5800 15.8600 15.3600 16.0800 13.7800 13.8800 15.0800 -
P/RPS 4.04 3.91 3.88 4.16 3.67 3.85 4.23 -3.01%
  QoQ % 3.32% 0.77% -6.73% 13.35% -4.68% -8.98% -
  Horiz. % 95.51% 92.43% 91.73% 98.35% 86.76% 91.02% 100.00%
P/EPS 12.02 11.55 15.49 16.63 13.62 14.21 17.29 -21.47%
  QoQ % 4.07% -25.44% -6.86% 22.10% -4.15% -17.81% -
  Horiz. % 69.52% 66.80% 89.59% 96.18% 78.77% 82.19% 100.00%
EY 8.32 8.66 6.46 6.01 7.34 7.04 5.79 27.26%
  QoQ % -3.93% 34.06% 7.49% -18.12% 4.26% 21.59% -
  Horiz. % 143.70% 149.57% 111.57% 103.80% 126.77% 121.59% 100.00%
DY 4.52 4.73 4.56 4.35 4.11 4.08 3.31 23.02%
  QoQ % -4.44% 3.73% 4.83% 5.84% 0.74% 23.26% -
  Horiz. % 136.56% 142.90% 137.76% 131.42% 124.17% 123.26% 100.00%
P/NAPS 3.14 3.02 3.09 3.07 2.83 2.77 3.08 1.29%
  QoQ % 3.97% -2.27% 0.65% 8.48% 2.17% -10.06% -
  Horiz. % 101.95% 98.05% 100.32% 99.68% 91.88% 89.94% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 06/10/16 11/07/16 07/04/16 27/01/16 08/10/15 08/07/15 08/04/15 -
Price 16.5000 16.1400 15.5800 15.7000 14.4400 14.1800 14.8800 -
P/RPS 4.02 3.98 3.94 4.06 3.85 3.93 4.17 -2.41%
  QoQ % 1.01% 1.02% -2.96% 5.45% -2.04% -5.76% -
  Horiz. % 96.40% 95.44% 94.48% 97.36% 92.33% 94.24% 100.00%
P/EPS 11.96 11.75 15.71 16.24 14.27 14.52 17.06 -21.03%
  QoQ % 1.79% -25.21% -3.26% 13.81% -1.72% -14.89% -
  Horiz. % 70.11% 68.87% 92.09% 95.19% 83.65% 85.11% 100.00%
EY 8.36 8.51 6.36 6.16 7.01 6.89 5.86 26.65%
  QoQ % -1.76% 33.81% 3.25% -12.13% 1.74% 17.58% -
  Horiz. % 142.66% 145.22% 108.53% 105.12% 119.62% 117.58% 100.00%
DY 4.55 4.65 4.49 4.46 3.92 3.99 3.35 22.58%
  QoQ % -2.15% 3.56% 0.67% 13.78% -1.75% 19.10% -
  Horiz. % 135.82% 138.81% 134.03% 133.13% 117.01% 119.10% 100.00%
P/NAPS 3.12 3.08 3.14 3.00 2.97 2.83 3.04 1.74%
  QoQ % 1.30% -1.91% 4.67% 1.01% 4.95% -6.91% -
  Horiz. % 102.63% 101.32% 103.29% 98.68% 97.70% 93.09% 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
 
 

478  438  623  1016 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.395+0.025 
 AT 0.170.00 
 PA 0.19+0.005 
 PA-WB 0.13+0.02 
 JAKS 0.685+0.01 
 DNEX 0.295+0.015 
 KSTAR 0.125-0.02 
 DNEX-WD 0.055-0.005 
 VIVOCOM 0.96+0.125 
 SCIB 2.96+0.42 

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