Highlights

[LPI] YoY Cumulative 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 -     91.74%    YoY -     7.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 803,453 779,604 734,046 700,350 659,811 596,456 569,289 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 198,213 188,069 178,455 178,010 314,655 172,575 131,225 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 -42,895 -40,129 -40,217 -39,383 -36,650 -29,639 -29,463 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 155,318 147,940 138,238 138,627 278,005 142,936 101,762 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 155,318 147,940 138,238 138,627 278,005 142,936 101,762 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 648,135 631,664 595,808 561,723 381,806 453,520 467,527 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 111,547 107,563 103,579 89,636 82,996 66,397 44,062 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 8.54 % 7.18 % 6.83 % 7.63 % 15.96 % 8.58 % 6.36 % 5.03%
  YoY % 18.94% 5.12% -10.48% -52.19% 86.01% 34.91% -
  Horiz. % 134.28% 112.89% 107.39% 119.97% 250.94% 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 201.68 195.69 184.26 210.96 198.75 179.66 258.40 -4.04%
  YoY % 3.06% 6.20% -12.66% 6.14% 10.63% -30.47% -
  Horiz. % 78.05% 75.73% 71.31% 81.64% 76.92% 69.53% 100.00%
EPS 38.99 37.14 34.70 41.76 83.74 43.05 46.19 -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 28.00 27.00 26.00 27.00 25.00 20.00 20.00 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 - 398,418
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 201.66 195.67 184.24 175.78 165.61 149.71 142.89 5.90%
  YoY % 3.06% 6.20% 4.81% 6.14% 10.62% 4.77% -
  Horiz. % 141.13% 136.94% 128.94% 123.02% 115.90% 104.77% 100.00%
EPS 38.98 37.13 34.70 34.79 69.78 35.88 25.54 7.29%
  YoY % 4.98% 7.00% -0.26% -50.14% 94.48% 40.49% -
  Horiz. % 152.62% 145.38% 135.87% 136.22% 273.22% 140.49% 100.00%
DPS 28.00 27.00 26.00 22.50 20.83 16.67 11.06 16.73%
  YoY % 3.70% 3.85% 15.56% 8.02% 24.96% 50.72% -
  Horiz. % 253.16% 244.12% 235.08% 203.44% 188.34% 150.72% 100.00%
NAPS 4.5653 5.1715 5.0767 4.5628 4.3733 4.1807 4.0174 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%
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 6.64 8.05 9.27 8.95 7.98 7.73 6.54 0.25%
  YoY % -17.52% -13.16% 3.58% 12.16% 3.23% 18.20% -
  Horiz. % 101.53% 123.09% 141.74% 136.85% 122.02% 118.20% 100.00%
P/EPS 34.37 42.44 49.22 45.21 18.94 32.24 36.59 -1.04%
  YoY % -19.02% -13.77% 8.87% 138.70% -41.25% -11.89% -
  Horiz. % 93.93% 115.99% 134.52% 123.56% 51.76% 88.11% 100.00%
EY 2.91 2.36 2.03 2.21 5.28 3.10 2.73 1.07%
  YoY % 23.31% 16.26% -8.14% -58.14% 70.32% 13.55% -
  Horiz. % 106.59% 86.45% 74.36% 80.95% 193.41% 113.55% 100.00%
DY 2.09 1.71 1.52 1.43 1.58 1.44 1.18 9.99%
  YoY % 22.22% 12.50% 6.29% -9.49% 9.72% 22.03% -
  Horiz. % 177.12% 144.92% 128.81% 121.19% 133.90% 122.03% 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 6.55 8.21 9.23 8.82 8.12 7.89 6.80 -0.62%
  YoY % -20.22% -11.05% 4.65% 8.62% 2.92% 16.03% -
  Horiz. % 96.32% 120.74% 135.74% 129.71% 119.41% 116.03% 100.00%
P/EPS 33.86 43.25 48.99 44.54 19.27 32.93 38.06 -1.93%
  YoY % -21.71% -11.72% 9.99% 131.14% -41.48% -13.48% -
  Horiz. % 88.96% 113.64% 128.72% 117.03% 50.63% 86.52% 100.00%
EY 2.95 2.31 2.04 2.24 5.19 3.04 2.63 1.93%
  YoY % 27.71% 13.24% -8.93% -56.84% 70.72% 15.59% -
  Horiz. % 112.17% 87.83% 77.57% 85.17% 197.34% 115.59% 100.00%
DY 2.12 1.68 1.53 1.45 1.55 1.41 1.14 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS