Highlights

[LPI] QoQ TTM Result on 2018-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 26-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     0.62%    YoY -     -28.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,513,663 1,488,131 1,504,327 1,503,989 1,470,631 1,462,690 1,419,431 4.37%
  QoQ % 1.72% -1.08% 0.02% 2.27% 0.54% 3.05% -
  Horiz. % 106.64% 104.84% 105.98% 105.96% 103.61% 103.05% 100.00%
PBT 405,965 405,795 404,194 406,533 403,749 399,910 382,280 4.08%
  QoQ % 0.04% 0.40% -0.58% 0.69% 0.96% 4.61% -
  Horiz. % 106.20% 106.15% 105.73% 106.34% 105.62% 104.61% 100.00%
Tax -91,916 -92,752 -90,789 -90,802 -89,955 -87,663 -84,435 5.81%
  QoQ % 0.90% -2.16% 0.01% -0.94% -2.61% -3.82% -
  Horiz. % 108.86% 109.85% 107.53% 107.54% 106.54% 103.82% 100.00%
NP 314,049 313,043 313,405 315,731 313,794 312,247 297,845 3.58%
  QoQ % 0.32% -0.12% -0.74% 0.62% 0.50% 4.84% -
  Horiz. % 105.44% 105.10% 105.22% 106.01% 105.35% 104.84% 100.00%
NP to SH 314,049 313,043 313,405 315,731 313,794 312,247 297,845 3.58%
  QoQ % 0.32% -0.12% -0.74% 0.62% 0.50% 4.84% -
  Horiz. % 105.44% 105.10% 105.22% 106.01% 105.35% 104.84% 100.00%
Tax Rate 22.64 % 22.86 % 22.46 % 22.34 % 22.28 % 21.92 % 22.09 % 1.65%
  QoQ % -0.96% 1.78% 0.54% 0.27% 1.64% -0.77% -
  Horiz. % 102.49% 103.49% 101.67% 101.13% 100.86% 99.23% 100.00%
Total Cost 1,199,614 1,175,088 1,190,922 1,188,258 1,156,837 1,150,443 1,121,586 4.57%
  QoQ % 2.09% -1.33% 0.22% 2.72% 0.56% 2.57% -
  Horiz. % 106.96% 104.77% 106.18% 105.94% 103.14% 102.57% 100.00%
Net Worth 2,156,765 2,086,451 2,022,670 1,985,342 1,920,904 1,825,823 1,817,922 12.03%
  QoQ % 3.37% 3.15% 1.88% 3.35% 5.21% 0.43% -
  Horiz. % 118.64% 114.77% 111.26% 109.21% 105.66% 100.43% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 270,900 252,973 252,973 239,029 239,029 272,228 272,228 -0.32%
  QoQ % 7.09% 0.00% 5.83% 0.00% -12.20% 0.00% -
  Horiz. % 99.51% 92.93% 92.93% 87.80% 87.80% 100.00% 100.00%
Div Payout % 86.26 % 80.81 % 80.72 % 75.71 % 76.17 % 87.18 % 91.40 % -3.77%
  QoQ % 6.74% 0.11% 6.62% -0.60% -12.63% -4.62% -
  Horiz. % 94.38% 88.41% 88.32% 82.83% 83.34% 95.38% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,156,765 2,086,451 2,022,670 1,985,342 1,920,904 1,825,823 1,817,922 12.03%
  QoQ % 3.37% 3.15% 1.88% 3.35% 5.21% 0.43% -
  Horiz. % 118.64% 114.77% 111.26% 109.21% 105.66% 100.43% 100.00%
NOSH 398,383 398,383 398,383 331,986 331,986 331,986 331,986 12.89%
  QoQ % 0.00% 0.00% 20.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 20.75 % 21.04 % 20.83 % 20.99 % 21.34 % 21.35 % 20.98 % -0.73%
  QoQ % -1.38% 1.01% -0.76% -1.64% -0.05% 1.76% -
  Horiz. % 98.90% 100.29% 99.29% 100.05% 101.72% 101.76% 100.00%
ROE 14.56 % 15.00 % 15.49 % 15.90 % 16.34 % 17.10 % 16.38 % -7.53%
  QoQ % -2.93% -3.16% -2.58% -2.69% -4.44% 4.40% -
  Horiz. % 88.89% 91.58% 94.57% 97.07% 99.76% 104.40% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 379.95 373.54 377.61 453.03 442.98 440.59 427.56 -7.55%
  QoQ % 1.72% -1.08% -16.65% 2.27% 0.54% 3.05% -
  Horiz. % 88.86% 87.37% 88.32% 105.96% 103.61% 103.05% 100.00%
EPS 78.83 78.58 78.67 95.10 94.52 94.05 89.72 -8.24%
  QoQ % 0.32% -0.11% -17.28% 0.61% 0.50% 4.83% -
  Horiz. % 87.86% 87.58% 87.68% 106.00% 105.35% 104.83% 100.00%
DPS 68.00 63.50 63.50 72.00 72.00 82.00 82.00 -11.70%
  QoQ % 7.09% 0.00% -11.81% 0.00% -12.20% 0.00% -
  Horiz. % 82.93% 77.44% 77.44% 87.80% 87.80% 100.00% 100.00%
NAPS 5.4138 5.2373 5.0772 5.9802 5.7861 5.4997 5.4759 -0.76%
  QoQ % 3.37% 3.15% -15.10% 3.35% 5.21% 0.43% -
  Horiz. % 98.87% 95.64% 92.72% 109.21% 105.66% 100.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 379.95 373.54 377.61 377.52 369.15 367.16 356.30 4.37%
  QoQ % 1.72% -1.08% 0.02% 2.27% 0.54% 3.05% -
  Horiz. % 106.64% 104.84% 105.98% 105.96% 103.61% 103.05% 100.00%
EPS 78.83 78.58 78.67 79.25 78.77 78.38 74.76 3.59%
  QoQ % 0.32% -0.11% -0.73% 0.61% 0.50% 4.84% -
  Horiz. % 105.44% 105.11% 105.23% 106.01% 105.36% 104.84% 100.00%
DPS 68.00 63.50 63.50 60.00 60.00 68.33 68.33 -0.32%
  QoQ % 7.09% 0.00% 5.83% 0.00% -12.19% 0.00% -
  Horiz. % 99.52% 92.93% 92.93% 87.81% 87.81% 100.00% 100.00%
NAPS 5.4138 5.2373 5.0772 4.9835 4.8218 4.5831 4.5633 12.03%
  QoQ % 3.37% 3.15% 1.88% 3.35% 5.21% 0.43% -
  Horiz. % 118.64% 114.77% 111.26% 109.21% 105.66% 100.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 15.7400 17.0000 17.0800 19.8200 18.1600 17.5400 18.8800 -
P/RPS 4.14 4.55 4.52 4.38 4.10 3.98 4.42 -4.26%
  QoQ % -9.01% 0.66% 3.20% 6.83% 3.02% -9.95% -
  Horiz. % 93.67% 102.94% 102.26% 99.10% 92.76% 90.05% 100.00%
P/EPS 19.97 21.63 21.71 20.84 19.21 18.65 21.04 -3.41%
  QoQ % -7.67% -0.37% 4.17% 8.49% 3.00% -11.36% -
  Horiz. % 94.91% 102.80% 103.18% 99.05% 91.30% 88.64% 100.00%
EY 5.01 4.62 4.61 4.80 5.20 5.36 4.75 3.61%
  QoQ % 8.44% 0.22% -3.96% -7.69% -2.99% 12.84% -
  Horiz. % 105.47% 97.26% 97.05% 101.05% 109.47% 112.84% 100.00%
DY 4.32 3.74 3.72 3.63 3.96 4.68 4.34 -0.31%
  QoQ % 15.51% 0.54% 2.48% -8.33% -15.38% 7.83% -
  Horiz. % 99.54% 86.18% 85.71% 83.64% 91.24% 107.83% 100.00%
P/NAPS 2.91 3.25 3.36 3.31 3.14 3.19 3.45 -10.70%
  QoQ % -10.46% -3.27% 1.51% 5.41% -1.57% -7.54% -
  Horiz. % 84.35% 94.20% 97.39% 95.94% 91.01% 92.46% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 29/01/19 10/10/18 09/07/18 26/04/18 10/01/18 09/10/17 10/07/17 -
Price 16.3800 16.8000 17.0000 16.1400 19.4200 18.0600 18.6000 -
P/RPS 4.31 4.50 4.50 3.56 4.38 4.10 4.35 -0.61%
  QoQ % -4.22% 0.00% 26.40% -18.72% 6.83% -5.75% -
  Horiz. % 99.08% 103.45% 103.45% 81.84% 100.69% 94.25% 100.00%
P/EPS 20.78 21.38 21.61 16.97 20.55 19.20 20.73 0.16%
  QoQ % -2.81% -1.06% 27.34% -17.42% 7.03% -7.38% -
  Horiz. % 100.24% 103.14% 104.25% 81.86% 99.13% 92.62% 100.00%
EY 4.81 4.68 4.63 5.89 4.87 5.21 4.82 -0.14%
  QoQ % 2.78% 1.08% -21.39% 20.94% -6.53% 8.09% -
  Horiz. % 99.79% 97.10% 96.06% 122.20% 101.04% 108.09% 100.00%
DY 4.15 3.78 3.74 4.46 3.71 4.54 4.41 -3.96%
  QoQ % 9.79% 1.07% -16.14% 20.22% -18.28% 2.95% -
  Horiz. % 94.10% 85.71% 84.81% 101.13% 84.13% 102.95% 100.00%
P/NAPS 3.03 3.21 3.35 2.70 3.36 3.28 3.40 -7.37%
  QoQ % -5.61% -4.18% 24.07% -19.64% 2.44% -3.53% -
  Horiz. % 89.12% 94.41% 98.53% 79.41% 98.82% 96.47% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

470  422  630  1033 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.395+0.025 
 AT 0.170.00 
 PA 0.195+0.01 
 PA-WB 0.125+0.015 
 JAKS 0.69+0.015 
 DNEX 0.29+0.01 
 KSTAR 0.12-0.025 
 DNEX-WD 0.055-0.005 
 MESTRON 0.2250.00 
 SCIB 2.88+0.34 

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