Highlights

[LPI] YoY Annualized Quarter Result on 2019-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 15-Jul-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -4.13%    YoY -     7.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,559,208 1,468,092 1,400,700 1,319,622 1,192,912 1,138,578 1,081,730 6.28%
  YoY % 6.21% 4.81% 6.14% 10.62% 4.77% 5.26% -
  Horiz. % 144.14% 135.72% 129.49% 121.99% 110.28% 105.26% 100.00%
PBT 376,138 356,910 356,020 629,310 345,150 262,450 227,196 8.76%
  YoY % 5.39% 0.25% -43.43% 82.33% 31.51% 15.52% -
  Horiz. % 165.56% 157.09% 156.70% 276.99% 151.92% 115.52% 100.00%
Tax -80,258 -80,434 -78,766 -73,300 -59,278 -58,926 -49,814 8.27%
  YoY % 0.22% -2.12% -7.46% -23.65% -0.60% -18.29% -
  Horiz. % 161.12% 161.47% 158.12% 147.15% 119.00% 118.29% 100.00%
NP 295,880 276,476 277,254 556,010 285,872 203,524 177,382 8.90%
  YoY % 7.02% -0.28% -50.14% 94.50% 40.46% 14.74% -
  Horiz. % 166.80% 155.86% 156.30% 313.45% 161.16% 114.74% 100.00%
NP to SH 295,880 276,476 277,254 556,010 285,872 203,524 177,382 8.90%
  YoY % 7.02% -0.28% -50.14% 94.50% 40.46% 14.74% -
  Horiz. % 166.80% 155.86% 156.30% 313.45% 161.16% 114.74% 100.00%
Tax Rate 21.34 % 22.54 % 22.12 % 11.65 % 17.17 % 22.45 % 21.93 % -0.45%
  YoY % -5.32% 1.90% 89.87% -32.15% -23.52% 2.37% -
  Horiz. % 97.31% 102.78% 100.87% 53.12% 78.29% 102.37% 100.00%
Total Cost 1,263,328 1,191,616 1,123,446 763,612 907,040 935,054 904,348 5.73%
  YoY % 6.02% 6.07% 47.12% -15.81% -3.00% 3.40% -
  Horiz. % 139.69% 131.77% 124.23% 84.44% 100.30% 103.40% 100.00%
Net Worth 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 1,600,609 1,391,578 6.76%
  YoY % 1.87% 11.26% 4.33% 4.61% 4.06% 15.02% -
  Horiz. % 148.06% 145.35% 130.64% 125.21% 119.70% 115.02% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 215,126 207,159 179,272 165,993 132,794 88,124 79,326 18.08%
  YoY % 3.85% 15.56% 8.00% 25.00% 50.69% 11.09% -
  Horiz. % 271.19% 261.15% 225.99% 209.25% 167.40% 111.09% 100.00%
Div Payout % 72.71 % 74.93 % 64.66 % 29.85 % 46.45 % 43.30 % 44.72 % 8.43%
  YoY % -2.96% 15.88% 116.62% -35.74% 7.27% -3.18% -
  Horiz. % 162.59% 167.55% 144.59% 66.75% 103.87% 96.82% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 1,600,609 1,391,578 6.76%
  YoY % 1.87% 11.26% 4.33% 4.61% 4.06% 15.02% -
  Horiz. % 148.06% 145.35% 130.64% 125.21% 119.70% 115.02% 100.00%
NOSH 398,383 398,383 331,986 331,986 331,986 220,311 220,350 10.37%
  YoY % 0.00% 20.00% 0.00% 0.00% 50.69% -0.02% -
  Horiz. % 180.80% 180.80% 150.66% 150.66% 150.66% 99.98% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 18.98 % 18.83 % 19.79 % 42.13 % 23.96 % 17.88 % 16.40 % 2.46%
  YoY % 0.80% -4.85% -53.03% 75.83% 34.00% 9.02% -
  Horiz. % 115.73% 114.82% 120.67% 256.89% 146.10% 109.02% 100.00%
ROE 14.36 % 13.67 % 15.25 % 31.91 % 17.16 % 12.72 % 12.75 % 2.00%
  YoY % 5.05% -10.36% -52.21% 85.96% 34.91% -0.24% -
  Horiz. % 112.63% 107.22% 119.61% 250.27% 134.59% 99.76% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 391.38 368.51 421.92 397.49 359.33 516.80 490.91 -3.70%
  YoY % 6.21% -12.66% 6.15% 10.62% -30.47% 5.27% -
  Horiz. % 79.73% 75.07% 85.95% 80.97% 73.20% 105.27% 100.00%
EPS 74.28 69.40 83.52 167.48 86.10 92.38 80.50 -1.33%
  YoY % 7.03% -16.91% -50.13% 94.52% -6.80% 14.76% -
  Horiz. % 92.27% 86.21% 103.75% 208.05% 106.96% 114.76% 100.00%
DPS 54.00 52.00 54.00 50.00 40.00 40.00 36.00 6.99%
  YoY % 3.85% -3.70% 8.00% 25.00% 0.00% 11.11% -
  Horiz. % 150.00% 144.44% 150.00% 138.89% 111.11% 111.11% 100.00%
NAPS 5.1720 5.0772 5.4759 5.2484 5.0173 7.2652 6.3153 -3.27%
  YoY % 1.87% -7.28% 4.33% 4.61% -30.94% 15.04% -
  Horiz. % 81.90% 80.40% 86.71% 83.11% 79.45% 115.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 391.38 368.51 351.60 331.24 299.44 285.80 271.53 6.28%
  YoY % 6.21% 4.81% 6.15% 10.62% 4.77% 5.26% -
  Horiz. % 144.14% 135.72% 129.49% 121.99% 110.28% 105.26% 100.00%
EPS 74.28 69.40 69.59 139.57 71.76 51.09 44.53 8.90%
  YoY % 7.03% -0.27% -50.14% 94.50% 40.46% 14.73% -
  Horiz. % 166.81% 155.85% 156.28% 313.43% 161.15% 114.73% 100.00%
DPS 54.00 52.00 45.00 41.67 33.33 22.12 19.91 18.08%
  YoY % 3.85% 15.56% 7.99% 25.02% 50.68% 11.10% -
  Horiz. % 271.22% 261.18% 226.02% 209.29% 167.40% 111.10% 100.00%
NAPS 5.1720 5.0772 4.5633 4.3737 4.1811 4.0178 3.4931 6.76%
  YoY % 1.87% 11.26% 4.34% 4.61% 4.06% 15.02% -
  Horiz. % 148.06% 145.35% 130.64% 125.21% 119.70% 115.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 15.7600 17.0800 18.8800 15.8600 13.8800 16.9000 15.2000 -
P/RPS 4.03 4.63 4.47 3.99 3.86 3.27 3.10 4.47%
  YoY % -12.96% 3.58% 12.03% 3.37% 18.04% 5.48% -
  Horiz. % 130.00% 149.35% 144.19% 128.71% 124.52% 105.48% 100.00%
P/EPS 21.22 24.61 22.61 9.47 16.12 18.29 18.88 1.97%
  YoY % -13.77% 8.85% 138.75% -41.25% -11.86% -3.12% -
  Horiz. % 112.39% 130.35% 119.76% 50.16% 85.38% 96.88% 100.00%
EY 4.71 4.06 4.42 10.56 6.20 5.47 5.30 -1.95%
  YoY % 16.01% -8.14% -58.14% 70.32% 13.35% 3.21% -
  Horiz. % 88.87% 76.60% 83.40% 199.25% 116.98% 103.21% 100.00%
DY 3.43 3.04 2.86 3.15 2.88 2.37 2.37 6.35%
  YoY % 12.83% 6.29% -9.21% 9.37% 21.52% 0.00% -
  Horiz. % 144.73% 128.27% 120.68% 132.91% 121.52% 100.00% 100.00%
P/NAPS 3.05 3.36 3.45 3.02 2.77 2.33 2.41 4.00%
  YoY % -9.23% -2.61% 14.24% 9.03% 18.88% -3.32% -
  Horiz. % 126.56% 139.42% 143.15% 125.31% 114.94% 96.68% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 15/07/19 09/07/18 10/07/17 11/07/16 08/07/15 25/07/14 08/07/13 -
Price 16.0600 17.0000 18.6000 16.1400 14.1800 17.5800 15.6400 -
P/RPS 4.10 4.61 4.41 4.06 3.95 3.40 3.19 4.27%
  YoY % -11.06% 4.54% 8.62% 2.78% 16.18% 6.58% -
  Horiz. % 128.53% 144.51% 138.24% 127.27% 123.82% 106.58% 100.00%
P/EPS 21.62 24.50 22.27 9.64 16.47 19.03 19.43 1.80%
  YoY % -11.76% 10.01% 131.02% -41.47% -13.45% -2.06% -
  Horiz. % 111.27% 126.09% 114.62% 49.61% 84.77% 97.94% 100.00%
EY 4.62 4.08 4.49 10.38 6.07 5.25 5.15 -1.79%
  YoY % 13.24% -9.13% -56.74% 71.00% 15.62% 1.94% -
  Horiz. % 89.71% 79.22% 87.18% 201.55% 117.86% 101.94% 100.00%
DY 3.36 3.06 2.90 3.10 2.82 2.28 2.30 6.52%
  YoY % 9.80% 5.52% -6.45% 9.93% 23.68% -0.87% -
  Horiz. % 146.09% 133.04% 126.09% 134.78% 122.61% 99.13% 100.00%
P/NAPS 3.11 3.35 3.40 3.08 2.83 2.42 2.48 3.84%
  YoY % -7.16% -1.47% 10.39% 8.83% 16.94% -2.42% -
  Horiz. % 125.40% 135.08% 137.10% 124.19% 114.11% 97.58% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers