Highlights

[LPI] QoQ TTM Result on 2015-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     2.34%    YoY -     37.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,284,586 1,245,131 1,196,860 1,183,625 1,169,693 1,165,174 1,147,446 7.79%
  QoQ % 3.17% 4.03% 1.12% 1.19% 0.39% 1.54% -
  Horiz. % 111.95% 108.51% 104.31% 103.15% 101.94% 101.54% 100.00%
PBT 393,066 400,749 383,299 350,021 341,949 279,959 274,428 26.98%
  QoQ % -1.92% 4.55% 9.51% 2.36% 22.14% 2.02% -
  Horiz. % 143.23% 146.03% 139.67% 127.55% 124.60% 102.02% 100.00%
Tax -72,077 -64,912 -59,109 -60,389 -58,933 -61,610 -59,917 13.07%
  QoQ % -11.04% -9.82% 2.12% -2.47% 4.35% -2.83% -
  Horiz. % 120.29% 108.34% 98.65% 100.79% 98.36% 102.83% 100.00%
NP 320,989 335,837 324,190 289,632 283,016 218,349 214,511 30.73%
  QoQ % -4.42% 3.59% 11.93% 2.34% 29.62% 1.79% -
  Horiz. % 149.64% 156.56% 151.13% 135.02% 131.94% 101.79% 100.00%
NP to SH 320,989 335,837 324,190 289,632 283,016 218,349 214,511 30.73%
  QoQ % -4.42% 3.59% 11.93% 2.34% 29.62% 1.79% -
  Horiz. % 149.64% 156.56% 151.13% 135.02% 131.94% 101.79% 100.00%
Tax Rate 18.34 % 16.20 % 15.42 % 17.25 % 17.23 % 22.01 % 21.83 % -10.94%
  QoQ % 13.21% 5.06% -10.61% 0.12% -21.72% 0.82% -
  Horiz. % 84.01% 74.21% 70.64% 79.02% 78.93% 100.82% 100.00%
Total Cost 963,597 909,294 872,670 893,993 886,677 946,825 932,935 2.17%
  QoQ % 5.97% 4.20% -2.39% 0.83% -6.35% 1.49% -
  Horiz. % 103.29% 97.47% 93.54% 95.83% 95.04% 101.49% 100.00%
Net Worth 1,738,610 1,616,439 1,665,673 1,623,511 1,649,344 1,610,360 1,600,689 5.65%
  QoQ % 7.56% -2.96% 2.60% -1.57% 2.42% 0.60% -
  Horiz. % 108.62% 100.98% 104.06% 101.43% 103.04% 100.60% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 232,390 187,865 187,865 165,533 165,533 158,582 158,582 28.93%
  QoQ % 23.70% 0.00% 13.49% 0.00% 4.38% 0.00% -
  Horiz. % 146.54% 118.47% 118.47% 104.38% 104.38% 100.00% 100.00%
Div Payout % 72.40 % 55.94 % 57.95 % 57.15 % 58.49 % 72.63 % 73.93 % -1.38%
  QoQ % 29.42% -3.47% 1.40% -2.29% -19.47% -1.76% -
  Horiz. % 97.93% 75.67% 78.38% 77.30% 79.12% 98.24% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,738,610 1,616,439 1,665,673 1,623,511 1,649,344 1,610,360 1,600,689 5.65%
  QoQ % 7.56% -2.96% 2.60% -1.57% 2.42% 0.60% -
  Horiz. % 108.62% 100.98% 104.06% 101.43% 103.04% 100.60% 100.00%
NOSH 331,986 331,986 331,986 331,986 220,852 220,298 220,322 31.34%
  QoQ % 0.00% 0.00% 0.00% 50.32% 0.25% -0.01% -
  Horiz. % 150.68% 150.68% 150.68% 150.68% 100.24% 99.99% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 24.99 % 26.97 % 27.09 % 24.47 % 24.20 % 18.74 % 18.69 % 21.30%
  QoQ % -7.34% -0.44% 10.71% 1.12% 29.14% 0.27% -
  Horiz. % 133.71% 144.30% 144.94% 130.93% 129.48% 100.27% 100.00%
ROE 18.46 % 20.78 % 19.46 % 17.84 % 17.16 % 13.56 % 13.40 % 23.74%
  QoQ % -11.16% 6.78% 9.08% 3.96% 26.55% 1.19% -
  Horiz. % 137.76% 155.07% 145.22% 133.13% 128.06% 101.19% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 386.94 375.06 360.52 356.53 529.63 528.91 520.80 -17.92%
  QoQ % 3.17% 4.03% 1.12% -32.68% 0.14% 1.56% -
  Horiz. % 74.30% 72.02% 69.22% 68.46% 101.70% 101.56% 100.00%
EPS 96.69 101.16 97.65 87.24 128.15 99.12 97.36 -0.46%
  QoQ % -4.42% 3.59% 11.93% -31.92% 29.29% 1.81% -
  Horiz. % 99.31% 103.90% 100.30% 89.61% 131.62% 101.81% 100.00%
DPS 70.00 56.59 56.59 49.86 75.00 72.00 72.00 -1.86%
  QoQ % 23.70% 0.00% 13.50% -33.52% 4.17% 0.00% -
  Horiz. % 97.22% 78.60% 78.60% 69.25% 104.17% 100.00% 100.00%
NAPS 5.2370 4.8690 5.0173 4.8903 7.4681 7.3099 7.2652 -19.56%
  QoQ % 7.56% -2.96% 2.60% -34.52% 2.16% 0.62% -
  Horiz. % 72.08% 67.02% 69.06% 67.31% 102.79% 100.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 322.45 312.55 300.43 297.11 293.61 292.48 288.03 7.79%
  QoQ % 3.17% 4.03% 1.12% 1.19% 0.39% 1.54% -
  Horiz. % 111.95% 108.51% 104.31% 103.15% 101.94% 101.54% 100.00%
EPS 80.57 84.30 81.38 72.70 71.04 54.81 53.85 30.72%
  QoQ % -4.42% 3.59% 11.94% 2.34% 29.61% 1.78% -
  Horiz. % 149.62% 156.55% 151.12% 135.00% 131.92% 101.78% 100.00%
DPS 58.33 47.16 47.16 41.55 41.55 39.81 39.81 28.91%
  QoQ % 23.69% 0.00% 13.50% 0.00% 4.37% 0.00% -
  Horiz. % 146.52% 118.46% 118.46% 104.37% 104.37% 100.00% 100.00%
NAPS 4.3642 4.0575 4.1811 4.0753 4.1401 4.0422 4.0180 5.65%
  QoQ % 7.56% -2.96% 2.60% -1.57% 2.42% 0.60% -
  Horiz. % 108.62% 100.98% 104.06% 101.43% 103.04% 100.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 16.0800 13.7800 13.8800 15.0800 18.0600 17.5800 16.9000 -
P/RPS 4.16 3.67 3.85 4.23 3.41 3.32 3.24 18.08%
  QoQ % 13.35% -4.68% -8.98% 24.05% 2.71% 2.47% -
  Horiz. % 128.40% 113.27% 118.83% 130.56% 105.25% 102.47% 100.00%
P/EPS 16.63 13.62 14.21 17.29 14.09 17.74 17.36 -2.82%
  QoQ % 22.10% -4.15% -17.81% 22.71% -20.57% 2.19% -
  Horiz. % 95.79% 78.46% 81.85% 99.60% 81.16% 102.19% 100.00%
EY 6.01 7.34 7.04 5.79 7.10 5.64 5.76 2.87%
  QoQ % -18.12% 4.26% 21.59% -18.45% 25.89% -2.08% -
  Horiz. % 104.34% 127.43% 122.22% 100.52% 123.26% 97.92% 100.00%
DY 4.35 4.11 4.08 3.31 4.15 4.10 4.26 1.40%
  QoQ % 5.84% 0.74% 23.26% -20.24% 1.22% -3.76% -
  Horiz. % 102.11% 96.48% 95.77% 77.70% 97.42% 96.24% 100.00%
P/NAPS 3.07 2.83 2.77 3.08 2.42 2.40 2.33 20.13%
  QoQ % 8.48% 2.17% -10.06% 27.27% 0.83% 3.00% -
  Horiz. % 131.76% 121.46% 118.88% 132.19% 103.86% 103.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 27/01/16 08/10/15 08/07/15 08/04/15 28/01/15 08/10/14 25/07/14 -
Price 15.7000 14.4400 14.1800 14.8800 18.5000 17.4800 17.5800 -
P/RPS 4.06 3.85 3.93 4.17 3.49 3.30 3.38 12.96%
  QoQ % 5.45% -2.04% -5.76% 19.48% 5.76% -2.37% -
  Horiz. % 120.12% 113.91% 116.27% 123.37% 103.25% 97.63% 100.00%
P/EPS 16.24 14.27 14.52 17.06 14.44 17.64 18.06 -6.82%
  QoQ % 13.81% -1.72% -14.89% 18.14% -18.14% -2.33% -
  Horiz. % 89.92% 79.01% 80.40% 94.46% 79.96% 97.67% 100.00%
EY 6.16 7.01 6.89 5.86 6.93 5.67 5.54 7.31%
  QoQ % -12.13% 1.74% 17.58% -15.44% 22.22% 2.35% -
  Horiz. % 111.19% 126.53% 124.37% 105.78% 125.09% 102.35% 100.00%
DY 4.46 3.92 3.99 3.35 4.05 4.12 4.10 5.75%
  QoQ % 13.78% -1.75% 19.10% -17.28% -1.70% 0.49% -
  Horiz. % 108.78% 95.61% 97.32% 81.71% 98.78% 100.49% 100.00%
P/NAPS 3.00 2.97 2.83 3.04 2.48 2.39 2.42 15.35%
  QoQ % 1.01% 4.95% -6.91% 22.58% 3.77% -1.24% -
  Horiz. % 123.97% 122.73% 116.94% 125.62% 102.48% 98.76% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
4. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
5. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
6. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
7. Mplus Market Pulse - 17 Jun 2021 M+ Online Research Articles
8. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
PARTNERS & BROKERS