Highlights

[LPI] YoY Annual (Unaudited) Result on 2015-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 27-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend YoY -     13.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,513,663 1,470,631 1,378,892 1,284,586 1,169,693 1,119,022 1,039,326 6.46%
  YoY % 2.93% 6.65% 7.34% 9.82% 4.53% 7.67% -
  Horiz. % 145.64% 141.50% 132.67% 123.60% 112.54% 107.67% 100.00%
PBT 405,965 403,749 518,925 393,066 341,949 256,801 214,036 11.25%
  YoY % 0.55% -22.20% 32.02% 14.95% 33.16% 19.98% -
  Horiz. % 189.67% 188.64% 242.45% 183.64% 159.76% 119.98% 100.00%
Tax -91,916 -89,955 -81,702 -72,077 -58,933 -55,361 -47,111 11.78%
  YoY % -2.18% -10.10% -13.35% -22.30% -6.45% -17.51% -
  Horiz. % 195.11% 190.94% 173.42% 152.99% 125.09% 117.51% 100.00%
NP 314,049 313,794 437,223 320,989 283,016 201,440 166,925 11.10%
  YoY % 0.08% -28.23% 36.21% 13.42% 40.50% 20.68% -
  Horiz. % 188.14% 187.99% 261.93% 192.30% 169.55% 120.68% 100.00%
NP to SH 314,049 313,794 437,223 320,989 283,016 201,440 166,925 11.10%
  YoY % 0.08% -28.23% 36.21% 13.42% 40.50% 20.68% -
  Horiz. % 188.14% 187.99% 261.93% 192.30% 169.55% 120.68% 100.00%
Tax Rate 22.64 % 22.28 % 15.74 % 18.34 % 17.23 % 21.56 % 22.01 % 0.47%
  YoY % 1.62% 41.55% -14.18% 6.44% -20.08% -2.04% -
  Horiz. % 102.86% 101.23% 71.51% 83.33% 78.28% 97.96% 100.00%
Total Cost 1,199,614 1,156,837 941,669 963,597 886,677 917,582 872,401 5.45%
  YoY % 3.70% 22.85% -2.28% 8.68% -3.37% 5.18% -
  Horiz. % 137.51% 132.60% 107.94% 110.45% 101.64% 105.18% 100.00%
Net Worth 2,156,765 1,920,904 1,837,310 1,738,610 1,649,344 1,606,453 1,372,609 7.82%
  YoY % 12.28% 4.55% 5.68% 5.41% 2.67% 17.04% -
  Horiz. % 157.13% 139.95% 133.86% 126.66% 120.16% 117.04% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 270,900 239,029 265,588 232,390 165,639 154,208 143,198 11.20%
  YoY % 13.33% -10.00% 14.29% 40.30% 7.41% 7.69% -
  Horiz. % 189.18% 166.92% 185.47% 162.29% 115.67% 107.69% 100.00%
Div Payout % 86.26 % 76.17 % 60.74 % 72.40 % 58.53 % 76.55 % 85.79 % 0.09%
  YoY % 13.25% 25.40% -16.10% 23.70% -23.54% -10.77% -
  Horiz. % 100.55% 88.79% 70.80% 84.39% 68.22% 89.23% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,156,765 1,920,904 1,837,310 1,738,610 1,649,344 1,606,453 1,372,609 7.82%
  YoY % 12.28% 4.55% 5.68% 5.41% 2.67% 17.04% -
  Horiz. % 157.13% 139.95% 133.86% 126.66% 120.16% 117.04% 100.00%
NOSH 398,383 331,986 331,986 331,986 220,852 220,297 220,304 10.37%
  YoY % 20.00% 0.00% 0.00% 50.32% 0.25% -0.00% -
  Horiz. % 180.83% 150.69% 150.69% 150.69% 100.25% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 20.75 % 21.34 % 31.71 % 24.99 % 24.20 % 18.00 % 16.06 % 4.36%
  YoY % -2.76% -32.70% 26.89% 3.26% 34.44% 12.08% -
  Horiz. % 129.20% 132.88% 197.45% 155.60% 150.68% 112.08% 100.00%
ROE 14.56 % 16.34 % 23.80 % 18.46 % 17.16 % 12.54 % 12.16 % 3.05%
  YoY % -10.89% -31.34% 28.93% 7.58% 36.84% 3.13% -
  Horiz. % 119.74% 134.38% 195.72% 151.81% 141.12% 103.12% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 379.95 442.98 415.35 386.94 529.63 507.96 471.77 -3.54%
  YoY % -14.23% 6.65% 7.34% -26.94% 4.27% 7.67% -
  Horiz. % 80.54% 93.90% 88.04% 82.02% 112.26% 107.67% 100.00%
EPS 78.83 94.52 131.70 96.69 128.33 91.44 75.77 0.66%
  YoY % -16.60% -28.23% 36.21% -24.66% 40.34% 20.68% -
  Horiz. % 104.04% 124.75% 173.82% 127.61% 169.37% 120.68% 100.00%
DPS 68.00 72.00 80.00 70.00 75.00 70.00 65.00 0.75%
  YoY % -5.56% -10.00% 14.29% -6.67% 7.14% 7.69% -
  Horiz. % 104.62% 110.77% 123.08% 107.69% 115.38% 107.69% 100.00%
NAPS 5.4138 5.7861 5.5343 5.2370 7.4681 7.2922 6.2305 -2.31%
  YoY % -6.43% 4.55% 5.68% -29.88% 2.41% 17.04% -
  Horiz. % 86.89% 92.87% 88.83% 84.05% 119.86% 117.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 379.95 369.15 346.12 322.45 293.61 280.89 260.89 6.46%
  YoY % 2.93% 6.65% 7.34% 9.82% 4.53% 7.67% -
  Horiz. % 145.64% 141.50% 132.67% 123.60% 112.54% 107.67% 100.00%
EPS 78.83 78.77 109.75 80.57 71.04 50.56 41.90 11.10%
  YoY % 0.08% -28.23% 36.22% 13.41% 40.51% 20.67% -
  Horiz. % 188.14% 188.00% 261.93% 192.29% 169.55% 120.67% 100.00%
DPS 68.00 60.00 66.67 58.33 41.58 38.71 35.94 11.21%
  YoY % 13.33% -10.00% 14.30% 40.28% 7.41% 7.71% -
  Horiz. % 189.20% 166.94% 185.50% 162.30% 115.69% 107.71% 100.00%
NAPS 5.4138 4.8218 4.6119 4.3642 4.1401 4.0324 3.4455 7.82%
  YoY % 12.28% 4.55% 5.68% 5.41% 2.67% 17.03% -
  Horiz. % 157.13% 139.94% 133.85% 126.66% 120.16% 117.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 15.7400 18.1600 16.3800 16.0800 18.0600 17.4400 14.5400 -
P/RPS 4.14 4.10 3.94 4.16 3.41 3.43 3.08 5.05%
  YoY % 0.98% 4.06% -5.29% 21.99% -0.58% 11.36% -
  Horiz. % 134.42% 133.12% 127.92% 135.06% 110.71% 111.36% 100.00%
P/EPS 19.97 19.21 12.44 16.63 14.09 19.07 19.19 0.67%
  YoY % 3.96% 54.42% -25.20% 18.03% -26.11% -0.63% -
  Horiz. % 104.06% 100.10% 64.83% 86.66% 73.42% 99.37% 100.00%
EY 5.01 5.20 8.04 6.01 7.10 5.24 5.21 -0.65%
  YoY % -3.65% -35.32% 33.78% -15.35% 35.50% 0.58% -
  Horiz. % 96.16% 99.81% 154.32% 115.36% 136.28% 100.58% 100.00%
DY 4.32 3.96 4.88 4.35 4.15 4.01 4.47 -0.57%
  YoY % 9.09% -18.85% 12.18% 4.82% 3.49% -10.29% -
  Horiz. % 96.64% 88.59% 109.17% 97.32% 92.84% 89.71% 100.00%
P/NAPS 2.91 3.14 2.96 3.07 2.42 2.39 2.33 3.77%
  YoY % -7.32% 6.08% -3.58% 26.86% 1.26% 2.58% -
  Horiz. % 124.89% 134.76% 127.04% 131.76% 103.86% 102.58% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/01/19 10/01/18 06/02/17 27/01/16 28/01/15 08/01/14 08/01/13 -
Price 16.4200 19.4200 17.3400 15.7000 18.5000 17.8400 14.7200 -
P/RPS 4.32 4.38 4.17 4.06 3.49 3.51 3.12 5.57%
  YoY % -1.37% 5.04% 2.71% 16.33% -0.57% 12.50% -
  Horiz. % 138.46% 140.38% 133.65% 130.13% 111.86% 112.50% 100.00%
P/EPS 20.83 20.55 13.17 16.24 14.44 19.51 19.43 1.17%
  YoY % 1.36% 56.04% -18.90% 12.47% -25.99% 0.41% -
  Horiz. % 107.21% 105.76% 67.78% 83.58% 74.32% 100.41% 100.00%
EY 4.80 4.87 7.60 6.16 6.93 5.13 5.15 -1.17%
  YoY % -1.44% -35.92% 23.38% -11.11% 35.09% -0.39% -
  Horiz. % 93.20% 94.56% 147.57% 119.61% 134.56% 99.61% 100.00%
DY 4.14 3.71 4.61 4.46 4.05 3.92 4.42 -1.08%
  YoY % 11.59% -19.52% 3.36% 10.12% 3.32% -11.31% -
  Horiz. % 93.67% 83.94% 104.30% 100.90% 91.63% 88.69% 100.00%
P/NAPS 3.03 3.36 3.13 3.00 2.48 2.45 2.36 4.25%
  YoY % -9.82% 7.35% 4.33% 20.97% 1.22% 3.81% -
  Horiz. % 128.39% 142.37% 132.63% 127.12% 105.08% 103.81% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers