Highlights

[LPI] YoY Cumulative Quarter 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 QoQ -     46.72%    YoY -     13.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.2350.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.220.00 
 BTECH 0.480.00 

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!
PARTNERS & BROKERS