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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 779,604 734,046 700,350 659,811 596,456 569,289 540,865 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 188,069 178,455 178,010 314,655 172,575 131,225 113,598 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 -40,129 -40,217 -39,383 -36,650 -29,639 -29,463 -24,907 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 147,940 138,238 138,627 278,005 142,936 101,762 88,691 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 147,940 138,238 138,627 278,005 142,936 101,762 88,691 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 631,664 595,808 561,723 381,806 453,520 467,527 452,174 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 107,563 103,579 89,636 82,996 66,397 44,062 39,663 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 7.18 % 6.83 % 7.63 % 15.96 % 8.58 % 6.36 % 6.37 % 2.01%
  YoY % 5.12% -10.48% -52.19% 86.01% 34.91% -0.16% -
  Horiz. % 112.72% 107.22% 119.78% 250.55% 134.69% 99.84% 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 195.69 184.26 210.96 198.75 179.66 258.40 245.46 -3.70%
  YoY % 6.20% -12.66% 6.14% 10.63% -30.47% 5.27% -
  Horiz. % 79.72% 75.07% 85.94% 80.97% 73.19% 105.27% 100.00%
EPS 37.14 34.70 41.76 83.74 43.05 46.19 40.25 -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 27.00 26.00 27.00 25.00 20.00 20.00 18.00 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 195.69 184.26 175.80 165.62 149.72 142.90 135.77 6.28%
  YoY % 6.20% 4.81% 6.15% 10.62% 4.77% 5.25% -
  Horiz. % 144.13% 135.71% 129.48% 121.99% 110.27% 105.25% 100.00%
EPS 37.14 34.70 34.80 69.78 35.88 25.54 22.26 8.90%
  YoY % 7.03% -0.29% -50.13% 94.48% 40.49% 14.73% -
  Horiz. % 166.85% 155.88% 156.33% 313.48% 161.19% 114.73% 100.00%
DPS 27.00 26.00 22.50 20.83 16.67 11.06 9.96 18.07%
  YoY % 3.85% 15.56% 8.02% 24.96% 50.72% 11.04% -
  Horiz. % 271.08% 261.04% 225.90% 209.14% 167.37% 111.04% 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 8.05 9.27 8.95 7.98 7.73 6.54 6.19 4.47%
  YoY % -13.16% 3.58% 12.16% 3.23% 18.20% 5.65% -
  Horiz. % 130.05% 149.76% 144.59% 128.92% 124.88% 105.65% 100.00%
P/EPS 42.44 49.22 45.21 18.94 32.24 36.59 37.76 1.97%
  YoY % -13.77% 8.87% 138.70% -41.25% -11.89% -3.10% -
  Horiz. % 112.39% 130.35% 119.73% 50.16% 85.38% 96.90% 100.00%
EY 2.36 2.03 2.21 5.28 3.10 2.73 2.65 -1.91%
  YoY % 16.26% -8.14% -58.14% 70.32% 13.55% 3.02% -
  Horiz. % 89.06% 76.60% 83.40% 199.25% 116.98% 103.02% 100.00%
DY 1.71 1.52 1.43 1.58 1.44 1.18 1.18 6.38%
  YoY % 12.50% 6.29% -9.49% 9.72% 22.03% 0.00% -
  Horiz. % 144.92% 128.81% 121.19% 133.90% 122.03% 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 8.21 9.23 8.82 8.12 7.89 6.80 6.37 4.32%
  YoY % -11.05% 4.65% 8.62% 2.92% 16.03% 6.75% -
  Horiz. % 128.89% 144.90% 138.46% 127.47% 123.86% 106.75% 100.00%
P/EPS 43.25 48.99 44.54 19.27 32.93 38.06 38.86 1.80%
  YoY % -11.72% 9.99% 131.14% -41.48% -13.48% -2.06% -
  Horiz. % 111.30% 126.07% 114.62% 49.59% 84.74% 97.94% 100.00%
EY 2.31 2.04 2.24 5.19 3.04 2.63 2.57 -1.76%
  YoY % 13.24% -8.93% -56.84% 70.72% 15.59% 2.33% -
  Horiz. % 89.88% 79.38% 87.16% 201.95% 118.29% 102.33% 100.00%
DY 1.68 1.53 1.45 1.55 1.41 1.14 1.15 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【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?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers