Highlights

[LPI] QoQ TTM Result on 2016-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 07-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     2.55%    YoY -     13.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,378,892 1,361,963 1,347,941 1,313,417 1,284,586 1,245,131 1,196,860 9.85%
  QoQ % 1.24% 1.04% 2.63% 2.24% 3.17% 4.03% -
  Horiz. % 115.21% 113.79% 112.62% 109.74% 107.33% 104.03% 100.00%
PBT 518,925 537,675 535,146 404,501 393,066 400,749 383,299 22.27%
  QoQ % -3.49% 0.47% 32.30% 2.91% -1.92% 4.55% -
  Horiz. % 135.38% 140.28% 139.62% 105.53% 102.55% 104.55% 100.00%
Tax -81,702 -79,691 -79,088 -75,323 -72,077 -64,912 -59,109 23.96%
  QoQ % -2.52% -0.76% -5.00% -4.50% -11.04% -9.82% -
  Horiz. % 138.22% 134.82% 133.80% 127.43% 121.94% 109.82% 100.00%
NP 437,223 457,984 456,058 329,178 320,989 335,837 324,190 21.96%
  QoQ % -4.53% 0.42% 38.54% 2.55% -4.42% 3.59% -
  Horiz. % 134.87% 141.27% 140.68% 101.54% 99.01% 103.59% 100.00%
NP to SH 437,223 457,984 456,058 329,178 320,989 335,837 324,190 21.96%
  QoQ % -4.53% 0.42% 38.54% 2.55% -4.42% 3.59% -
  Horiz. % 134.87% 141.27% 140.68% 101.54% 99.01% 103.59% 100.00%
Tax Rate 15.74 % 14.82 % 14.78 % 18.62 % 18.34 % 16.20 % 15.42 % 1.37%
  QoQ % 6.21% 0.27% -20.62% 1.53% 13.21% 5.06% -
  Horiz. % 102.08% 96.11% 95.85% 120.75% 118.94% 105.06% 100.00%
Total Cost 941,669 903,979 891,883 984,239 963,597 909,294 872,670 5.18%
  QoQ % 4.17% 1.36% -9.38% 2.14% 5.97% 4.20% -
  Horiz. % 107.91% 103.59% 102.20% 112.78% 110.42% 104.20% 100.00%
Net Worth 1,837,310 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 6.72%
  QoQ % 4.66% 0.76% 5.72% -5.21% 7.56% -2.96% -
  Horiz. % 110.30% 105.40% 104.61% 98.94% 104.38% 97.04% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 265,588 248,989 248,989 232,390 232,390 187,865 187,865 25.83%
  QoQ % 6.67% 0.00% 7.14% 0.00% 23.70% 0.00% -
  Horiz. % 141.37% 132.54% 132.54% 123.70% 123.70% 100.00% 100.00%
Div Payout % 60.74 % 54.37 % 54.60 % 70.60 % 72.40 % 55.94 % 57.95 % 3.17%
  QoQ % 11.72% -0.42% -22.66% -2.49% 29.42% -3.47% -
  Horiz. % 104.81% 93.82% 94.22% 121.83% 124.94% 96.53% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,837,310 1,755,575 1,742,395 1,648,044 1,738,610 1,616,439 1,665,673 6.72%
  QoQ % 4.66% 0.76% 5.72% -5.21% 7.56% -2.96% -
  Horiz. % 110.30% 105.40% 104.61% 98.94% 104.38% 97.04% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 31.71 % 33.63 % 33.83 % 25.06 % 24.99 % 26.97 % 27.09 % 11.02%
  QoQ % -5.71% -0.59% 35.00% 0.28% -7.34% -0.44% -
  Horiz. % 117.05% 124.14% 124.88% 92.51% 92.25% 99.56% 100.00%
ROE 23.80 % 26.09 % 26.17 % 19.97 % 18.46 % 20.78 % 19.46 % 14.29%
  QoQ % -8.78% -0.31% 31.05% 8.18% -11.16% 6.78% -
  Horiz. % 122.30% 134.07% 134.48% 102.62% 94.86% 106.78% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 415.35 410.25 406.02 395.62 386.94 375.06 360.52 9.85%
  QoQ % 1.24% 1.04% 2.63% 2.24% 3.17% 4.03% -
  Horiz. % 115.21% 113.79% 112.62% 109.74% 107.33% 104.03% 100.00%
EPS 131.70 137.95 137.37 99.15 96.69 101.16 97.65 21.96%
  QoQ % -4.53% 0.42% 38.55% 2.54% -4.42% 3.59% -
  Horiz. % 134.87% 141.27% 140.68% 101.54% 99.02% 103.59% 100.00%
DPS 80.00 75.00 75.00 70.00 70.00 56.59 56.59 25.83%
  QoQ % 6.67% 0.00% 7.14% 0.00% 23.70% 0.00% -
  Horiz. % 141.37% 132.53% 132.53% 123.70% 123.70% 100.00% 100.00%
NAPS 5.5343 5.2881 5.2484 4.9642 5.2370 4.8690 5.0173 6.72%
  QoQ % 4.66% 0.76% 5.72% -5.21% 7.56% -2.96% -
  Horiz. % 110.30% 105.40% 104.61% 98.94% 104.38% 97.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 346.12 341.87 338.35 329.69 322.45 312.55 300.43 9.85%
  QoQ % 1.24% 1.04% 2.63% 2.25% 3.17% 4.03% -
  Horiz. % 115.21% 113.79% 112.62% 109.74% 107.33% 104.03% 100.00%
EPS 109.75 114.96 114.48 82.63 80.57 84.30 81.38 21.95%
  QoQ % -4.53% 0.42% 38.55% 2.56% -4.42% 3.59% -
  Horiz. % 134.86% 141.26% 140.67% 101.54% 99.00% 103.59% 100.00%
DPS 66.67 62.50 62.50 58.33 58.33 47.16 47.16 25.83%
  QoQ % 6.67% 0.00% 7.15% 0.00% 23.69% 0.00% -
  Horiz. % 141.37% 132.53% 132.53% 123.69% 123.69% 100.00% 100.00%
NAPS 4.6119 4.4068 4.3737 4.1368 4.3642 4.0575 4.1811 6.72%
  QoQ % 4.65% 0.76% 5.73% -5.21% 7.56% -2.96% -
  Horiz. % 110.30% 105.40% 104.61% 98.94% 104.38% 97.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 16.3800 16.5800 15.8600 15.3600 16.0800 13.7800 13.8800 -
P/RPS 3.94 4.04 3.91 3.88 4.16 3.67 3.85 1.55%
  QoQ % -2.48% 3.32% 0.77% -6.73% 13.35% -4.68% -
  Horiz. % 102.34% 104.94% 101.56% 100.78% 108.05% 95.32% 100.00%
P/EPS 12.44 12.02 11.55 15.49 16.63 13.62 14.21 -8.45%
  QoQ % 3.49% 4.07% -25.44% -6.86% 22.10% -4.15% -
  Horiz. % 87.54% 84.59% 81.28% 109.01% 117.03% 95.85% 100.00%
EY 8.04 8.32 8.66 6.46 6.01 7.34 7.04 9.21%
  QoQ % -3.37% -3.93% 34.06% 7.49% -18.12% 4.26% -
  Horiz. % 114.20% 118.18% 123.01% 91.76% 85.37% 104.26% 100.00%
DY 4.88 4.52 4.73 4.56 4.35 4.11 4.08 12.62%
  QoQ % 7.96% -4.44% 3.73% 4.83% 5.84% 0.74% -
  Horiz. % 119.61% 110.78% 115.93% 111.76% 106.62% 100.74% 100.00%
P/NAPS 2.96 3.14 3.02 3.09 3.07 2.83 2.77 4.50%
  QoQ % -5.73% 3.97% -2.27% 0.65% 8.48% 2.17% -
  Horiz. % 106.86% 113.36% 109.03% 111.55% 110.83% 102.17% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 06/02/17 06/10/16 11/07/16 07/04/16 27/01/16 08/10/15 08/07/15 -
Price 17.3400 16.5000 16.1400 15.5800 15.7000 14.4400 14.1800 -
P/RPS 4.17 4.02 3.98 3.94 4.06 3.85 3.93 4.01%
  QoQ % 3.73% 1.01% 1.02% -2.96% 5.45% -2.04% -
  Horiz. % 106.11% 102.29% 101.27% 100.25% 103.31% 97.96% 100.00%
P/EPS 13.17 11.96 11.75 15.71 16.24 14.27 14.52 -6.27%
  QoQ % 10.12% 1.79% -25.21% -3.26% 13.81% -1.72% -
  Horiz. % 90.70% 82.37% 80.92% 108.20% 111.85% 98.28% 100.00%
EY 7.60 8.36 8.51 6.36 6.16 7.01 6.89 6.73%
  QoQ % -9.09% -1.76% 33.81% 3.25% -12.13% 1.74% -
  Horiz. % 110.30% 121.34% 123.51% 92.31% 89.40% 101.74% 100.00%
DY 4.61 4.55 4.65 4.49 4.46 3.92 3.99 10.06%
  QoQ % 1.32% -2.15% 3.56% 0.67% 13.78% -1.75% -
  Horiz. % 115.54% 114.04% 116.54% 112.53% 111.78% 98.25% 100.00%
P/NAPS 3.13 3.12 3.08 3.14 3.00 2.97 2.83 6.92%
  QoQ % 0.32% 1.30% -1.91% 4.67% 1.01% 4.95% -
  Horiz. % 110.60% 110.25% 108.83% 110.95% 106.01% 104.95% 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
 
 

501  265  665  1024 

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 
 NETX 0.15+0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.94+0.105 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 VIVOCOM 1.05-0.09 

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