Highlights

[LPI] QoQ TTM Result on 2020-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 04-May-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     0.24%    YoY -     1.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,621,592 1,598,464 1,626,550 1,613,907 1,602,701 1,592,470 1,559,221 2.64%
  QoQ % 1.45% -1.73% 0.78% 0.70% 0.64% 2.13% -
  Horiz. % 104.00% 102.52% 104.32% 103.51% 102.79% 102.13% 100.00%
PBT 433,565 425,589 424,863 417,191 414,719 410,303 415,579 2.85%
  QoQ % 1.87% 0.17% 1.84% 0.60% 1.08% -1.27% -
  Horiz. % 104.33% 102.41% 102.23% 100.39% 99.79% 98.73% 100.00%
Tax -96,837 -97,490 -95,124 -94,071 -92,358 -90,542 -91,828 3.59%
  QoQ % 0.67% -2.49% -1.12% -1.85% -2.01% 1.40% -
  Horiz. % 105.45% 106.17% 103.59% 102.44% 100.58% 98.60% 100.00%
NP 336,728 328,099 329,739 323,120 322,361 319,761 323,751 2.64%
  QoQ % 2.63% -0.50% 2.05% 0.24% 0.81% -1.23% -
  Horiz. % 104.01% 101.34% 101.85% 99.81% 99.57% 98.77% 100.00%
NP to SH 336,728 328,099 329,739 323,120 322,361 319,761 323,751 2.64%
  QoQ % 2.63% -0.50% 2.05% 0.24% 0.81% -1.23% -
  Horiz. % 104.01% 101.34% 101.85% 99.81% 99.57% 98.77% 100.00%
Tax Rate 22.34 % 22.91 % 22.39 % 22.55 % 22.27 % 22.07 % 22.10 % 0.72%
  QoQ % -2.49% 2.32% -0.71% 1.26% 0.91% -0.14% -
  Horiz. % 101.09% 103.67% 101.31% 102.04% 100.77% 99.86% 100.00%
Total Cost 1,284,864 1,270,365 1,296,811 1,290,787 1,280,340 1,272,709 1,235,470 2.64%
  QoQ % 1.14% -2.04% 0.47% 0.82% 0.60% 3.01% -
  Horiz. % 104.00% 102.82% 104.96% 104.48% 103.63% 103.01% 100.00%
Net Worth 2,066,532 1,756,988 1,818,897 1,714,999 1,961,398 1,912,756 2,060,436 0.20%
  QoQ % 17.62% -3.40% 6.06% -12.56% 2.54% -7.17% -
  Horiz. % 100.30% 85.27% 88.28% 83.23% 95.19% 92.83% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 286,835 282,851 282,851 278,868 278,868 274,884 274,884 2.86%
  QoQ % 1.41% 0.00% 1.43% 0.00% 1.45% 0.00% -
  Horiz. % 104.35% 102.90% 102.90% 101.45% 101.45% 100.00% 100.00%
Div Payout % 85.18 % 86.21 % 85.78 % 86.30 % 86.51 % 85.97 % 84.91 % 0.21%
  QoQ % -1.19% 0.50% -0.60% -0.24% 0.63% 1.25% -
  Horiz. % 100.32% 101.53% 101.02% 101.64% 101.88% 101.25% 100.00%
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 2,066,532 1,756,988 1,818,897 1,714,999 1,961,398 1,912,756 2,060,436 0.20%
  QoQ % 17.62% -3.40% 6.06% -12.56% 2.54% -7.17% -
  Horiz. % 100.30% 85.27% 88.28% 83.23% 95.19% 92.83% 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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 20.77 % 20.53 % 20.27 % 20.02 % 20.11 % 20.08 % 20.76 % 0.03%
  QoQ % 1.17% 1.28% 1.25% -0.45% 0.15% -3.28% -
  Horiz. % 100.05% 98.89% 97.64% 96.44% 96.87% 96.72% 100.00%
ROE 16.29 % 18.67 % 18.13 % 18.84 % 16.44 % 16.72 % 15.71 % 2.44%
  QoQ % -12.75% 2.98% -3.77% 14.60% -1.67% 6.43% -
  Horiz. % 103.69% 118.84% 115.40% 119.92% 104.65% 106.43% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 407.04 401.24 408.29 405.11 402.30 399.73 391.39 2.64%
  QoQ % 1.45% -1.73% 0.78% 0.70% 0.64% 2.13% -
  Horiz. % 104.00% 102.52% 104.32% 103.51% 102.79% 102.13% 100.00%
EPS 84.52 82.36 82.77 81.11 80.92 80.26 81.27 2.64%
  QoQ % 2.62% -0.50% 2.05% 0.23% 0.82% -1.24% -
  Horiz. % 104.00% 101.34% 101.85% 99.80% 99.57% 98.76% 100.00%
DPS 72.00 71.00 71.00 70.00 70.00 69.00 69.00 2.86%
  QoQ % 1.41% 0.00% 1.43% 0.00% 1.45% 0.00% -
  Horiz. % 104.35% 102.90% 102.90% 101.45% 101.45% 100.00% 100.00%
NAPS 5.1873 4.4103 4.5657 4.3049 4.9234 4.8013 5.1720 0.20%
  QoQ % 17.62% -3.40% 6.06% -12.56% 2.54% -7.17% -
  Horiz. % 100.30% 85.27% 88.28% 83.23% 95.19% 92.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 407.04 401.24 408.29 405.11 402.30 399.73 391.39 2.64%
  QoQ % 1.45% -1.73% 0.78% 0.70% 0.64% 2.13% -
  Horiz. % 104.00% 102.52% 104.32% 103.51% 102.79% 102.13% 100.00%
EPS 84.52 82.36 82.77 81.11 80.92 80.26 81.27 2.64%
  QoQ % 2.62% -0.50% 2.05% 0.23% 0.82% -1.24% -
  Horiz. % 104.00% 101.34% 101.85% 99.80% 99.57% 98.76% 100.00%
DPS 72.00 71.00 71.00 70.00 70.00 69.00 69.00 2.86%
  QoQ % 1.41% 0.00% 1.43% 0.00% 1.45% 0.00% -
  Horiz. % 104.35% 102.90% 102.90% 101.45% 101.45% 100.00% 100.00%
NAPS 5.1873 4.4103 4.5657 4.3049 4.9234 4.8013 5.1720 0.20%
  QoQ % 17.62% -3.40% 6.06% -12.56% 2.54% -7.17% -
  Horiz. % 100.30% 85.27% 88.28% 83.23% 95.19% 92.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 13.7200 12.9200 13.4000 11.6000 15.1000 15.6400 15.7600 -
P/RPS 3.37 3.22 3.28 2.86 3.75 3.91 4.03 -11.19%
  QoQ % 4.66% -1.83% 14.69% -23.73% -4.09% -2.98% -
  Horiz. % 83.62% 79.90% 81.39% 70.97% 93.05% 97.02% 100.00%
P/EPS 16.23 15.69 16.19 14.30 18.66 19.49 19.39 -11.14%
  QoQ % 3.44% -3.09% 13.22% -23.37% -4.26% 0.52% -
  Horiz. % 83.70% 80.92% 83.50% 73.75% 96.24% 100.52% 100.00%
EY 6.16 6.37 6.18 6.99 5.36 5.13 5.16 12.47%
  QoQ % -3.30% 3.07% -11.59% 30.41% 4.48% -0.58% -
  Horiz. % 119.38% 123.45% 119.77% 135.47% 103.88% 99.42% 100.00%
DY 5.25 5.50 5.30 6.03 4.64 4.41 4.38 12.78%
  QoQ % -4.55% 3.77% -12.11% 29.96% 5.22% 0.68% -
  Horiz. % 119.86% 125.57% 121.00% 137.67% 105.94% 100.68% 100.00%
P/NAPS 2.64 2.93 2.93 2.69 3.07 3.26 3.05 -9.14%
  QoQ % -9.90% 0.00% 8.92% -12.38% -5.83% 6.89% -
  Horiz. % 86.56% 96.07% 96.07% 88.20% 100.66% 106.89% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 03/02/21 15/10/20 17/08/20 04/05/20 03/02/20 15/10/19 15/07/19 -
Price 13.4600 12.8200 13.2000 12.9800 14.8000 15.4800 16.0600 -
P/RPS 3.31 3.20 3.23 3.20 3.68 3.87 4.10 -13.24%
  QoQ % 3.44% -0.93% 0.94% -13.04% -4.91% -5.61% -
  Horiz. % 80.73% 78.05% 78.78% 78.05% 89.76% 94.39% 100.00%
P/EPS 15.92 15.57 15.95 16.00 18.29 19.29 19.76 -13.36%
  QoQ % 2.25% -2.38% -0.31% -12.52% -5.18% -2.38% -
  Horiz. % 80.57% 78.80% 80.72% 80.97% 92.56% 97.62% 100.00%
EY 6.28 6.42 6.27 6.25 5.47 5.19 5.06 15.41%
  QoQ % -2.18% 2.39% 0.32% 14.26% 5.39% 2.57% -
  Horiz. % 124.11% 126.88% 123.91% 123.52% 108.10% 102.57% 100.00%
DY 5.35 5.54 5.38 5.39 4.73 4.46 4.30 15.60%
  QoQ % -3.43% 2.97% -0.19% 13.95% 6.05% 3.72% -
  Horiz. % 124.42% 128.84% 125.12% 125.35% 110.00% 103.72% 100.00%
P/NAPS 2.59 2.91 2.89 3.02 3.01 3.22 3.11 -11.43%
  QoQ % -11.00% 0.69% -4.30% 0.33% -6.52% 3.54% -
  Horiz. % 83.28% 93.57% 92.93% 97.11% 96.78% 103.54% 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
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS