Highlights

[LPI] YoY Annualized Quarter Result on 2017-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 10-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -1.77%    YoY -     -50.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,606,906 1,559,208 1,468,092 1,400,700 1,319,622 1,192,912 1,138,578 5.90%
  YoY % 3.06% 6.21% 4.81% 6.14% 10.62% 4.77% -
  Horiz. % 141.13% 136.94% 128.94% 123.02% 115.90% 104.77% 100.00%
PBT 396,426 376,138 356,910 356,020 629,310 345,150 262,450 7.11%
  YoY % 5.39% 5.39% 0.25% -43.43% 82.33% 31.51% -
  Horiz. % 151.05% 143.32% 135.99% 135.65% 239.78% 131.51% 100.00%
Tax -85,790 -80,258 -80,434 -78,766 -73,300 -59,278 -58,926 6.45%
  YoY % -6.89% 0.22% -2.12% -7.46% -23.65% -0.60% -
  Horiz. % 145.59% 136.20% 136.50% 133.67% 124.39% 100.60% 100.00%
NP 310,636 295,880 276,476 277,254 556,010 285,872 203,524 7.29%
  YoY % 4.99% 7.02% -0.28% -50.14% 94.50% 40.46% -
  Horiz. % 152.63% 145.38% 135.84% 136.23% 273.19% 140.46% 100.00%
NP to SH 310,636 295,880 276,476 277,254 556,010 285,872 203,524 7.29%
  YoY % 4.99% 7.02% -0.28% -50.14% 94.50% 40.46% -
  Horiz. % 152.63% 145.38% 135.84% 136.23% 273.19% 140.46% 100.00%
Tax Rate 21.64 % 21.34 % 22.54 % 22.12 % 11.65 % 17.17 % 22.45 % -0.61%
  YoY % 1.41% -5.32% 1.90% 89.87% -32.15% -23.52% -
  Horiz. % 96.39% 95.06% 100.40% 98.53% 51.89% 76.48% 100.00%
Total Cost 1,296,270 1,263,328 1,191,616 1,123,446 763,612 907,040 935,054 5.59%
  YoY % 2.61% 6.02% 6.07% 47.12% -15.81% -3.00% -
  Horiz. % 138.63% 135.11% 127.44% 120.15% 81.67% 97.00% 100.00%
Net Worth 1,818,897 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 1,600,609 2.15%
  YoY % -11.72% 1.87% 11.26% 4.33% 4.61% 4.06% -
  Horiz. % 113.64% 128.73% 126.37% 113.58% 108.86% 104.06% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 223,094 215,126 207,159 179,272 165,993 132,794 88,124 16.73%
  YoY % 3.70% 3.85% 15.56% 8.00% 25.00% 50.69% -
  Horiz. % 253.16% 244.12% 235.08% 203.43% 188.36% 150.69% 100.00%
Div Payout % 71.82 % 72.71 % 74.93 % 64.66 % 29.85 % 46.45 % 43.30 % 8.79%
  YoY % -1.22% -2.96% 15.88% 116.62% -35.74% 7.27% -
  Horiz. % 165.87% 167.92% 173.05% 149.33% 68.94% 107.27% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,818,897 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 1,600,609 2.15%
  YoY % -11.72% 1.87% 11.26% 4.33% 4.61% 4.06% -
  Horiz. % 113.64% 128.73% 126.37% 113.58% 108.86% 104.06% 100.00%
NOSH 398,383 398,383 398,383 331,986 331,986 331,986 220,311 10.37%
  YoY % 0.00% 0.00% 20.00% 0.00% 0.00% 50.69% -
  Horiz. % 180.83% 180.83% 180.83% 150.69% 150.69% 150.69% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 19.33 % 18.98 % 18.83 % 19.79 % 42.13 % 23.96 % 17.88 % 1.31%
  YoY % 1.84% 0.80% -4.85% -53.03% 75.83% 34.00% -
  Horiz. % 108.11% 106.15% 105.31% 110.68% 235.63% 134.00% 100.00%
ROE 17.08 % 14.36 % 13.67 % 15.25 % 31.91 % 17.16 % 12.72 % 5.03%
  YoY % 18.94% 5.05% -10.36% -52.21% 85.96% 34.91% -
  Horiz. % 134.28% 112.89% 107.47% 119.89% 250.86% 134.91% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 403.36 391.38 368.51 421.92 397.49 359.33 516.80 -4.04%
  YoY % 3.06% 6.21% -12.66% 6.15% 10.62% -30.47% -
  Horiz. % 78.05% 75.73% 71.31% 81.64% 76.91% 69.53% 100.00%
EPS 77.98 74.28 69.40 83.52 167.48 86.10 92.38 -2.78%
  YoY % 4.98% 7.03% -16.91% -50.13% 94.52% -6.80% -
  Horiz. % 84.41% 80.41% 75.12% 90.41% 181.29% 93.20% 100.00%
DPS 56.00 54.00 52.00 54.00 50.00 40.00 40.00 5.76%
  YoY % 3.70% 3.85% -3.70% 8.00% 25.00% 0.00% -
  Horiz. % 140.00% 135.00% 130.00% 135.00% 125.00% 100.00% 100.00%
NAPS 4.5657 5.1720 5.0772 5.4759 5.2484 5.0173 7.2652 -7.44%
  YoY % -11.72% 1.87% -7.28% 4.33% 4.61% -30.94% -
  Horiz. % 62.84% 71.19% 69.88% 75.37% 72.24% 69.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 403.36 391.38 368.51 351.60 331.24 299.44 285.80 5.90%
  YoY % 3.06% 6.21% 4.81% 6.15% 10.62% 4.77% -
  Horiz. % 141.13% 136.94% 128.94% 123.02% 115.90% 104.77% 100.00%
EPS 77.98 74.28 69.40 69.59 139.57 71.76 51.09 7.30%
  YoY % 4.98% 7.03% -0.27% -50.14% 94.50% 40.46% -
  Horiz. % 152.63% 145.39% 135.84% 136.21% 273.18% 140.46% 100.00%
DPS 56.00 54.00 52.00 45.00 41.67 33.33 22.12 16.73%
  YoY % 3.70% 3.85% 15.56% 7.99% 25.02% 50.68% -
  Horiz. % 253.16% 244.12% 235.08% 203.44% 188.38% 150.68% 100.00%
NAPS 4.5657 5.1720 5.0772 4.5633 4.3737 4.1811 4.0178 2.15%
  YoY % -11.72% 1.87% 11.26% 4.34% 4.61% 4.06% -
  Horiz. % 113.64% 128.73% 126.37% 113.58% 108.86% 104.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 13.4000 15.7600 17.0800 18.8800 15.8600 13.8800 16.9000 -
P/RPS 3.32 4.03 4.63 4.47 3.99 3.86 3.27 0.25%
  YoY % -17.62% -12.96% 3.58% 12.03% 3.37% 18.04% -
  Horiz. % 101.53% 123.24% 141.59% 136.70% 122.02% 118.04% 100.00%
P/EPS 17.19 21.22 24.61 22.61 9.47 16.12 18.29 -1.03%
  YoY % -18.99% -13.77% 8.85% 138.75% -41.25% -11.86% -
  Horiz. % 93.99% 116.02% 134.55% 123.62% 51.78% 88.14% 100.00%
EY 5.82 4.71 4.06 4.42 10.56 6.20 5.47 1.04%
  YoY % 23.57% 16.01% -8.14% -58.14% 70.32% 13.35% -
  Horiz. % 106.40% 86.11% 74.22% 80.80% 193.05% 113.35% 100.00%
DY 4.18 3.43 3.04 2.86 3.15 2.88 2.37 9.91%
  YoY % 21.87% 12.83% 6.29% -9.21% 9.37% 21.52% -
  Horiz. % 176.37% 144.73% 128.27% 120.68% 132.91% 121.52% 100.00%
P/NAPS 2.93 3.05 3.36 3.45 3.02 2.77 2.33 3.89%
  YoY % -3.93% -9.23% -2.61% 14.24% 9.03% 18.88% -
  Horiz. % 125.75% 130.90% 144.21% 148.07% 129.61% 118.88% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 17/08/20 15/07/19 09/07/18 10/07/17 11/07/16 08/07/15 25/07/14 -
Price 13.2000 16.0600 17.0000 18.6000 16.1400 14.1800 17.5800 -
P/RPS 3.27 4.10 4.61 4.41 4.06 3.95 3.40 -0.65%
  YoY % -20.24% -11.06% 4.54% 8.62% 2.78% 16.18% -
  Horiz. % 96.18% 120.59% 135.59% 129.71% 119.41% 116.18% 100.00%
P/EPS 16.93 21.62 24.50 22.27 9.64 16.47 19.03 -1.93%
  YoY % -21.69% -11.76% 10.01% 131.02% -41.47% -13.45% -
  Horiz. % 88.96% 113.61% 128.74% 117.03% 50.66% 86.55% 100.00%
EY 5.91 4.62 4.08 4.49 10.38 6.07 5.25 1.99%
  YoY % 27.92% 13.24% -9.13% -56.74% 71.00% 15.62% -
  Horiz. % 112.57% 88.00% 77.71% 85.52% 197.71% 115.62% 100.00%
DY 4.24 3.36 3.06 2.90 3.10 2.82 2.28 10.88%
  YoY % 26.19% 9.80% 5.52% -6.45% 9.93% 23.68% -
  Horiz. % 185.96% 147.37% 134.21% 127.19% 135.96% 123.68% 100.00%
P/NAPS 2.89 3.11 3.35 3.40 3.08 2.83 2.42 3.00%
  YoY % -7.07% -7.16% -1.47% 10.39% 8.83% 16.94% -
  Horiz. % 119.42% 128.51% 138.43% 140.50% 127.27% 116.94% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS