Highlights

[LPI] QoQ TTM Result on 2019-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 15-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     1.48%    YoY -     0.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,602,701 1,592,470 1,559,221 1,525,367 1,513,663 1,488,131 1,504,327 4.30%
  QoQ % 0.64% 2.13% 2.22% 0.77% 1.72% -1.08% -
  Horiz. % 106.54% 105.86% 103.65% 101.40% 100.62% 98.92% 100.00%
PBT 414,719 410,303 415,579 409,831 405,965 405,795 404,194 1.72%
  QoQ % 1.08% -1.27% 1.40% 0.95% 0.04% 0.40% -
  Horiz. % 102.60% 101.51% 102.82% 101.39% 100.44% 100.40% 100.00%
Tax -92,358 -90,542 -91,828 -91,124 -91,916 -92,752 -90,789 1.15%
  QoQ % -2.01% 1.40% -0.77% 0.86% 0.90% -2.16% -
  Horiz. % 101.73% 99.73% 101.14% 100.37% 101.24% 102.16% 100.00%
NP 322,361 319,761 323,751 318,707 314,049 313,043 313,405 1.89%
  QoQ % 0.81% -1.23% 1.58% 1.48% 0.32% -0.12% -
  Horiz. % 102.86% 102.03% 103.30% 101.69% 100.21% 99.88% 100.00%
NP to SH 322,361 319,761 323,751 318,707 314,049 313,043 313,405 1.89%
  QoQ % 0.81% -1.23% 1.58% 1.48% 0.32% -0.12% -
  Horiz. % 102.86% 102.03% 103.30% 101.69% 100.21% 99.88% 100.00%
Tax Rate 22.27 % 22.07 % 22.10 % 22.23 % 22.64 % 22.86 % 22.46 % -0.56%
  QoQ % 0.91% -0.14% -0.58% -1.81% -0.96% 1.78% -
  Horiz. % 99.15% 98.26% 98.40% 98.98% 100.80% 101.78% 100.00%
Total Cost 1,280,340 1,272,709 1,235,470 1,206,660 1,199,614 1,175,088 1,190,922 4.93%
  QoQ % 0.60% 3.01% 2.39% 0.59% 2.09% -1.33% -
  Horiz. % 107.51% 106.87% 103.74% 101.32% 100.73% 98.67% 100.00%
Net Worth 1,961,398 1,912,756 2,060,436 1,994,703 2,156,765 2,086,451 2,022,670 -2.02%
  QoQ % 2.54% -7.17% 3.30% -7.51% 3.37% 3.15% -
  Horiz. % 96.97% 94.57% 101.87% 98.62% 106.63% 103.15% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 278,868 274,884 274,884 270,900 270,900 252,973 252,973 6.69%
  QoQ % 1.45% 0.00% 1.47% 0.00% 7.09% 0.00% -
  Horiz. % 110.24% 108.66% 108.66% 107.09% 107.09% 100.00% 100.00%
Div Payout % 86.51 % 85.97 % 84.91 % 85.00 % 86.26 % 80.81 % 80.72 % 4.71%
  QoQ % 0.63% 1.25% -0.11% -1.46% 6.74% 0.11% -
  Horiz. % 107.17% 106.50% 105.19% 105.30% 106.86% 100.11% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,961,398 1,912,756 2,060,436 1,994,703 2,156,765 2,086,451 2,022,670 -2.02%
  QoQ % 2.54% -7.17% 3.30% -7.51% 3.37% 3.15% -
  Horiz. % 96.97% 94.57% 101.87% 98.62% 106.63% 103.15% 100.00%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 -
  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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 20.11 % 20.08 % 20.76 % 20.89 % 20.75 % 21.04 % 20.83 % -2.31%
  QoQ % 0.15% -3.28% -0.62% 0.67% -1.38% 1.01% -
  Horiz. % 96.54% 96.40% 99.66% 100.29% 99.62% 101.01% 100.00%
ROE 16.44 % 16.72 % 15.71 % 15.98 % 14.56 % 15.00 % 15.49 % 4.04%
  QoQ % -1.67% 6.43% -1.69% 9.75% -2.93% -3.16% -
  Horiz. % 106.13% 107.94% 101.42% 103.16% 94.00% 96.84% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 402.30 399.73 391.39 382.89 379.95 373.54 377.61 4.30%
  QoQ % 0.64% 2.13% 2.22% 0.77% 1.72% -1.08% -
  Horiz. % 106.54% 105.86% 103.65% 101.40% 100.62% 98.92% 100.00%
EPS 80.92 80.26 81.27 80.00 78.83 78.58 78.67 1.89%
  QoQ % 0.82% -1.24% 1.59% 1.48% 0.32% -0.11% -
  Horiz. % 102.86% 102.02% 103.30% 101.69% 100.20% 99.89% 100.00%
DPS 70.00 69.00 69.00 68.00 68.00 63.50 63.50 6.69%
  QoQ % 1.45% 0.00% 1.47% 0.00% 7.09% 0.00% -
  Horiz. % 110.24% 108.66% 108.66% 107.09% 107.09% 100.00% 100.00%
NAPS 4.9234 4.8013 5.1720 5.0070 5.4138 5.2373 5.0772 -2.02%
  QoQ % 2.54% -7.17% 3.30% -7.51% 3.37% 3.15% -
  Horiz. % 96.97% 94.57% 101.87% 98.62% 106.63% 103.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 402.30 399.73 391.39 382.89 379.95 373.54 377.61 4.30%
  QoQ % 0.64% 2.13% 2.22% 0.77% 1.72% -1.08% -
  Horiz. % 106.54% 105.86% 103.65% 101.40% 100.62% 98.92% 100.00%
EPS 80.92 80.26 81.27 80.00 78.83 78.58 78.67 1.89%
  QoQ % 0.82% -1.24% 1.59% 1.48% 0.32% -0.11% -
  Horiz. % 102.86% 102.02% 103.30% 101.69% 100.20% 99.89% 100.00%
DPS 70.00 69.00 69.00 68.00 68.00 63.50 63.50 6.69%
  QoQ % 1.45% 0.00% 1.47% 0.00% 7.09% 0.00% -
  Horiz. % 110.24% 108.66% 108.66% 107.09% 107.09% 100.00% 100.00%
NAPS 4.9234 4.8013 5.1720 5.0070 5.4138 5.2373 5.0772 -2.02%
  QoQ % 2.54% -7.17% 3.30% -7.51% 3.37% 3.15% -
  Horiz. % 96.97% 94.57% 101.87% 98.62% 106.63% 103.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 15.1000 15.6400 15.7600 15.9200 15.7400 17.0000 17.0800 -
P/RPS 3.75 3.91 4.03 4.16 4.14 4.55 4.52 -11.68%
  QoQ % -4.09% -2.98% -3.12% 0.48% -9.01% 0.66% -
  Horiz. % 82.96% 86.50% 89.16% 92.04% 91.59% 100.66% 100.00%
P/EPS 18.66 19.49 19.39 19.90 19.97 21.63 21.71 -9.58%
  QoQ % -4.26% 0.52% -2.56% -0.35% -7.67% -0.37% -
  Horiz. % 85.95% 89.77% 89.31% 91.66% 91.99% 99.63% 100.00%
EY 5.36 5.13 5.16 5.03 5.01 4.62 4.61 10.54%
  QoQ % 4.48% -0.58% 2.58% 0.40% 8.44% 0.22% -
  Horiz. % 116.27% 111.28% 111.93% 109.11% 108.68% 100.22% 100.00%
DY 4.64 4.41 4.38 4.27 4.32 3.74 3.72 15.83%
  QoQ % 5.22% 0.68% 2.58% -1.16% 15.51% 0.54% -
  Horiz. % 124.73% 118.55% 117.74% 114.78% 116.13% 100.54% 100.00%
P/NAPS 3.07 3.26 3.05 3.18 2.91 3.25 3.36 -5.82%
  QoQ % -5.83% 6.89% -4.09% 9.28% -10.46% -3.27% -
  Horiz. % 91.37% 97.02% 90.77% 94.64% 86.61% 96.73% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 03/02/20 15/10/19 15/07/19 15/04/19 29/01/19 10/10/18 09/07/18 -
Price 14.8000 15.4800 16.0600 15.6800 16.3800 16.8000 17.0000 -
P/RPS 3.68 3.87 4.10 4.10 4.31 4.50 4.50 -12.52%
  QoQ % -4.91% -5.61% 0.00% -4.87% -4.22% 0.00% -
  Horiz. % 81.78% 86.00% 91.11% 91.11% 95.78% 100.00% 100.00%
P/EPS 18.29 19.29 19.76 19.60 20.78 21.38 21.61 -10.50%
  QoQ % -5.18% -2.38% 0.82% -5.68% -2.81% -1.06% -
  Horiz. % 84.64% 89.26% 91.44% 90.70% 96.16% 98.94% 100.00%
EY 5.47 5.19 5.06 5.10 4.81 4.68 4.63 11.72%
  QoQ % 5.39% 2.57% -0.78% 6.03% 2.78% 1.08% -
  Horiz. % 118.14% 112.10% 109.29% 110.15% 103.89% 101.08% 100.00%
DY 4.73 4.46 4.30 4.34 4.15 3.78 3.74 16.90%
  QoQ % 6.05% 3.72% -0.92% 4.58% 9.79% 1.07% -
  Horiz. % 126.47% 119.25% 114.97% 116.04% 110.96% 101.07% 100.00%
P/NAPS 3.01 3.22 3.11 3.13 3.03 3.21 3.35 -6.87%
  QoQ % -6.52% 3.54% -0.64% 3.30% -5.61% -4.18% -
  Horiz. % 89.85% 96.12% 92.84% 93.43% 90.45% 95.82% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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