Highlights

[LPI] QoQ TTM Result on 2016-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 06-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -4.53%    YoY -     36.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,462,690 1,419,431 1,405,971 1,378,892 1,361,963 1,347,941 1,313,417 7.43%
  QoQ % 3.05% 0.96% 1.96% 1.24% 1.04% 2.63% -
  Horiz. % 111.37% 108.07% 107.05% 104.99% 103.70% 102.63% 100.00%
PBT 399,910 382,280 525,538 518,925 537,675 535,146 404,501 -0.76%
  QoQ % 4.61% -27.26% 1.27% -3.49% 0.47% 32.30% -
  Horiz. % 98.87% 94.51% 129.92% 128.29% 132.92% 132.30% 100.00%
Tax -87,663 -84,435 -83,138 -81,702 -79,691 -79,088 -75,323 10.63%
  QoQ % -3.82% -1.56% -1.76% -2.52% -0.76% -5.00% -
  Horiz. % 116.38% 112.10% 110.38% 108.47% 105.80% 105.00% 100.00%
NP 312,247 297,845 442,400 437,223 457,984 456,058 329,178 -3.46%
  QoQ % 4.84% -32.68% 1.18% -4.53% 0.42% 38.54% -
  Horiz. % 94.86% 90.48% 134.40% 132.82% 139.13% 138.54% 100.00%
NP to SH 312,247 297,845 442,400 437,223 457,984 456,058 329,178 -3.46%
  QoQ % 4.84% -32.68% 1.18% -4.53% 0.42% 38.54% -
  Horiz. % 94.86% 90.48% 134.40% 132.82% 139.13% 138.54% 100.00%
Tax Rate 21.92 % 22.09 % 15.82 % 15.74 % 14.82 % 14.78 % 18.62 % 11.48%
  QoQ % -0.77% 39.63% 0.51% 6.21% 0.27% -20.62% -
  Horiz. % 117.72% 118.64% 84.96% 84.53% 79.59% 79.38% 100.00%
Total Cost 1,150,443 1,121,586 963,571 941,669 903,979 891,883 984,239 10.95%
  QoQ % 2.57% 16.40% 2.33% 4.17% 1.36% -9.38% -
  Horiz. % 116.89% 113.95% 97.90% 95.67% 91.85% 90.62% 100.00%
Net Worth 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 1,742,395 1,648,044 7.06%
  QoQ % 0.43% 4.73% -5.52% 4.66% 0.76% 5.72% -
  Horiz. % 110.79% 110.31% 105.33% 111.48% 106.52% 105.72% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 272,228 272,228 265,588 265,588 248,989 248,989 232,390 11.11%
  QoQ % 0.00% 2.50% 0.00% 6.67% 0.00% 7.14% -
  Horiz. % 117.14% 117.14% 114.29% 114.29% 107.14% 107.14% 100.00%
Div Payout % 87.18 % 91.40 % 60.03 % 60.74 % 54.37 % 54.60 % 70.60 % 15.09%
  QoQ % -4.62% 52.26% -1.17% 11.72% -0.42% -22.66% -
  Horiz. % 123.48% 129.46% 85.03% 86.03% 77.01% 77.34% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 1,742,395 1,648,044 7.06%
  QoQ % 0.43% 4.73% -5.52% 4.66% 0.76% 5.72% -
  Horiz. % 110.79% 110.31% 105.33% 111.48% 106.52% 105.72% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 21.35 % 20.98 % 31.47 % 31.71 % 33.63 % 33.83 % 25.06 % -10.12%
  QoQ % 1.76% -33.33% -0.76% -5.71% -0.59% 35.00% -
  Horiz. % 85.20% 83.72% 125.58% 126.54% 134.20% 135.00% 100.00%
ROE 17.10 % 16.38 % 25.49 % 23.80 % 26.09 % 26.17 % 19.97 % -9.82%
  QoQ % 4.40% -35.74% 7.10% -8.78% -0.31% 31.05% -
  Horiz. % 85.63% 82.02% 127.64% 119.18% 130.65% 131.05% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 440.59 427.56 423.50 415.35 410.25 406.02 395.62 7.43%
  QoQ % 3.05% 0.96% 1.96% 1.24% 1.04% 2.63% -
  Horiz. % 111.37% 108.07% 107.05% 104.99% 103.70% 102.63% 100.00%
EPS 94.05 89.72 133.26 131.70 137.95 137.37 99.15 -3.46%
  QoQ % 4.83% -32.67% 1.18% -4.53% 0.42% 38.55% -
  Horiz. % 94.86% 90.49% 134.40% 132.83% 139.13% 138.55% 100.00%
DPS 82.00 82.00 80.00 80.00 75.00 75.00 70.00 11.11%
  QoQ % 0.00% 2.50% 0.00% 6.67% 0.00% 7.14% -
  Horiz. % 117.14% 117.14% 114.29% 114.29% 107.14% 107.14% 100.00%
NAPS 5.4997 5.4759 5.2287 5.5343 5.2881 5.2484 4.9642 7.06%
  QoQ % 0.43% 4.73% -5.52% 4.66% 0.76% 5.72% -
  Horiz. % 110.79% 110.31% 105.33% 111.48% 106.52% 105.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 367.16 356.30 352.92 346.12 341.87 338.35 329.69 7.43%
  QoQ % 3.05% 0.96% 1.96% 1.24% 1.04% 2.63% -
  Horiz. % 111.37% 108.07% 107.05% 104.98% 103.69% 102.63% 100.00%
EPS 78.38 74.76 111.05 109.75 114.96 114.48 82.63 -3.46%
  QoQ % 4.84% -32.68% 1.18% -4.53% 0.42% 38.55% -
  Horiz. % 94.86% 90.48% 134.39% 132.82% 139.13% 138.55% 100.00%
DPS 68.33 68.33 66.67 66.67 62.50 62.50 58.33 11.11%
  QoQ % 0.00% 2.49% 0.00% 6.67% 0.00% 7.15% -
  Horiz. % 117.14% 117.14% 114.30% 114.30% 107.15% 107.15% 100.00%
NAPS 4.5831 4.5633 4.3573 4.6119 4.4068 4.3737 4.1368 7.06%
  QoQ % 0.43% 4.73% -5.52% 4.65% 0.76% 5.73% -
  Horiz. % 110.79% 110.31% 105.33% 111.48% 106.53% 105.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 17.5400 18.8800 17.0000 16.3800 16.5800 15.8600 15.3600 -
P/RPS 3.98 4.42 4.01 3.94 4.04 3.91 3.88 1.71%
  QoQ % -9.95% 10.22% 1.78% -2.48% 3.32% 0.77% -
  Horiz. % 102.58% 113.92% 103.35% 101.55% 104.12% 100.77% 100.00%
P/EPS 18.65 21.04 12.76 12.44 12.02 11.55 15.49 13.16%
  QoQ % -11.36% 64.89% 2.57% 3.49% 4.07% -25.44% -
  Horiz. % 120.40% 135.83% 82.38% 80.31% 77.60% 74.56% 100.00%
EY 5.36 4.75 7.84 8.04 8.32 8.66 6.46 -11.69%
  QoQ % 12.84% -39.41% -2.49% -3.37% -3.93% 34.06% -
  Horiz. % 82.97% 73.53% 121.36% 124.46% 128.79% 134.06% 100.00%
DY 4.68 4.34 4.71 4.88 4.52 4.73 4.56 1.75%
  QoQ % 7.83% -7.86% -3.48% 7.96% -4.44% 3.73% -
  Horiz. % 102.63% 95.18% 103.29% 107.02% 99.12% 103.73% 100.00%
P/NAPS 3.19 3.45 3.25 2.96 3.14 3.02 3.09 2.14%
  QoQ % -7.54% 6.15% 9.80% -5.73% 3.97% -2.27% -
  Horiz. % 103.24% 111.65% 105.18% 95.79% 101.62% 97.73% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 09/10/17 10/07/17 10/04/17 06/02/17 06/10/16 11/07/16 07/04/16 -
Price 18.0600 18.6000 17.1800 17.3400 16.5000 16.1400 15.5800 -
P/RPS 4.10 4.35 4.06 4.17 4.02 3.98 3.94 2.69%
  QoQ % -5.75% 7.14% -2.64% 3.73% 1.01% 1.02% -
  Horiz. % 104.06% 110.41% 103.05% 105.84% 102.03% 101.02% 100.00%
P/EPS 19.20 20.73 12.89 13.17 11.96 11.75 15.71 14.30%
  QoQ % -7.38% 60.82% -2.13% 10.12% 1.79% -25.21% -
  Horiz. % 122.22% 131.95% 82.05% 83.83% 76.13% 74.79% 100.00%
EY 5.21 4.82 7.76 7.60 8.36 8.51 6.36 -12.44%
  QoQ % 8.09% -37.89% 2.11% -9.09% -1.76% 33.81% -
  Horiz. % 81.92% 75.79% 122.01% 119.50% 131.45% 133.81% 100.00%
DY 4.54 4.41 4.66 4.61 4.55 4.65 4.49 0.74%
  QoQ % 2.95% -5.36% 1.08% 1.32% -2.15% 3.56% -
  Horiz. % 101.11% 98.22% 103.79% 102.67% 101.34% 103.56% 100.00%
P/NAPS 3.28 3.40 3.29 3.13 3.12 3.08 3.14 2.95%
  QoQ % -3.53% 3.34% 5.11% 0.32% 1.30% -1.91% -
  Horiz. % 104.46% 108.28% 104.78% 99.68% 99.36% 98.09% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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