Highlights

[LPI] QoQ TTM Result on 2018-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 29-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     0.32%    YoY -     0.08%
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.
 


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
 
 

2175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.2350.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.220.00 
 BTECH 0.480.00 

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