Highlights

[LPI] YoY Quarter Result on 2016-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 11-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     225.18%    YoY -     147.98%
Quarter Report


View:


Show?  YoY % Horiz. %

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 386,902 353,048 352,710 339,250 304,726 291,491 282,398 5.39%
  YoY % 9.59% 0.10% 3.97% 11.33% 4.54% 3.22% -
  Horiz. % 137.01% 125.02% 124.90% 120.13% 107.91% 103.22% 100.00%
PBT 92,625 86,877 89,216 232,474 101,829 68,551 62,507 6.77%
  YoY % 6.62% -2.62% -61.62% 128.30% 48.54% 9.67% -
  Horiz. % 148.18% 138.99% 142.73% 371.92% 162.91% 109.67% 100.00%
Tax -21,843 -21,139 -21,152 -19,855 -16,090 -17,370 -15,928 5.40%
  YoY % -3.33% 0.06% -6.53% -23.40% 7.37% -9.05% -
  Horiz. % 137.14% 132.72% 132.80% 124.65% 101.02% 109.05% 100.00%
NP 70,782 65,738 68,064 212,619 85,739 51,181 46,579 7.22%
  YoY % 7.67% -3.42% -67.99% 147.98% 67.52% 9.88% -
  Horiz. % 151.96% 141.13% 146.13% 456.47% 184.07% 109.88% 100.00%
NP to SH 70,782 65,738 68,064 212,619 85,739 51,181 46,579 7.22%
  YoY % 7.67% -3.42% -67.99% 147.98% 67.52% 9.88% -
  Horiz. % 151.96% 141.13% 146.13% 456.47% 184.07% 109.88% 100.00%
Tax Rate 23.58 % 24.33 % 23.71 % 8.54 % 15.80 % 25.34 % 25.48 % -1.28%
  YoY % -3.08% 2.61% 177.63% -45.95% -37.65% -0.55% -
  Horiz. % 92.54% 95.49% 93.05% 33.52% 62.01% 99.45% 100.00%
Total Cost 316,120 287,310 284,646 126,631 218,987 240,310 235,819 5.00%
  YoY % 10.03% 0.94% 124.78% -42.17% -8.87% 1.90% -
  Horiz. % 134.05% 121.83% 120.71% 53.70% 92.86% 101.90% 100.00%
Net Worth 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 1,600,689 1,391,487 6.76%
  YoY % 1.87% 11.26% 4.33% 4.61% 4.06% 15.03% -
  Horiz. % 148.07% 145.36% 130.65% 125.22% 119.70% 115.03% 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 44,064 39,660 18.08%
  YoY % 3.85% 15.56% 8.00% 25.00% 50.68% 11.10% -
  Horiz. % 271.21% 261.17% 226.01% 209.27% 167.41% 111.10% 100.00%
Div Payout % 151.96 % 157.56 % 131.69 % 39.04 % 77.44 % 86.10 % 85.15 % 10.13%
  YoY % -3.55% 19.64% 237.32% -49.59% -10.06% 1.12% -
  Horiz. % 178.46% 185.04% 154.66% 45.85% 90.95% 101.12% 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 1,600,689 1,391,487 6.76%
  YoY % 1.87% 11.26% 4.33% 4.61% 4.06% 15.03% -
  Horiz. % 148.07% 145.36% 130.65% 125.22% 119.70% 115.03% 100.00%
NOSH 398,383 398,383 331,986 331,986 331,986 220,322 220,335 10.37%
  YoY % 0.00% 20.00% 0.00% 0.00% 50.68% -0.01% -
  Horiz. % 180.81% 180.81% 150.67% 150.67% 150.67% 99.99% 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 18.29 % 18.62 % 19.30 % 62.67 % 28.14 % 17.56 % 16.49 % 1.74%
  YoY % -1.77% -3.52% -69.20% 122.71% 60.25% 6.49% -
  Horiz. % 110.92% 112.92% 117.04% 380.05% 170.65% 106.49% 100.00%
ROE 3.44 % 3.25 % 3.74 % 12.20 % 5.15 % 3.20 % 3.35 % 0.44%
  YoY % 5.85% -13.10% -69.34% 136.89% 60.94% -4.48% -
  Horiz. % 102.69% 97.01% 111.64% 364.18% 153.73% 95.52% 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 97.12 88.62 106.24 102.19 91.79 132.30 128.17 -4.52%
  YoY % 9.59% -16.59% 3.96% 11.33% -30.62% 3.22% -
  Horiz. % 75.77% 69.14% 82.89% 79.73% 71.62% 103.22% 100.00%
EPS 17.77 16.50 20.51 64.04 25.82 23.23 21.14 -2.85%
  YoY % 7.70% -19.55% -67.97% 148.02% 11.15% 9.89% -
  Horiz. % 84.06% 78.05% 97.02% 302.93% 122.14% 109.89% 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 - 398,418
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 97.11 88.61 88.53 85.15 76.48 73.16 70.88 5.39%
  YoY % 9.59% 0.09% 3.97% 11.34% 4.54% 3.22% -
  Horiz. % 137.01% 125.01% 124.90% 120.13% 107.90% 103.22% 100.00%
EPS 17.77 16.50 17.08 53.37 21.52 12.85 11.69 7.23%
  YoY % 7.70% -3.40% -68.00% 148.00% 67.47% 9.92% -
  Horiz. % 152.01% 141.15% 146.11% 456.54% 184.09% 109.92% 100.00%
DPS 27.00 26.00 22.50 20.83 16.67 11.06 9.95 18.09%
  YoY % 3.85% 15.56% 8.02% 24.96% 50.72% 11.16% -
  Horiz. % 271.36% 261.31% 226.13% 209.35% 167.54% 111.16% 100.00%
NAPS 5.1715 5.0767 4.5628 4.3733 4.1807 4.0176 3.4925 6.76%
  YoY % 1.87% 11.26% 4.33% 4.61% 4.06% 15.04% -
  Horiz. % 148.07% 145.36% 130.65% 125.22% 119.71% 115.04% 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 16.23 19.27 17.77 15.52 15.12 12.77 11.86 5.36%
  YoY % -15.78% 8.44% 14.50% 2.65% 18.40% 7.67% -
  Horiz. % 136.85% 162.48% 149.83% 130.86% 127.49% 107.67% 100.00%
P/EPS 88.70 103.51 92.09 24.76 53.74 72.75 71.90 3.56%
  YoY % -14.31% 12.40% 271.93% -53.93% -26.13% 1.18% -
  Horiz. % 123.37% 143.96% 128.08% 34.44% 74.74% 101.18% 100.00%
EY 1.13 0.97 1.09 4.04 1.86 1.37 1.39 -3.39%
  YoY % 16.49% -11.01% -73.02% 117.20% 35.77% -1.44% -
  Horiz. % 81.29% 69.78% 78.42% 290.65% 133.81% 98.56% 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 16.54 19.18 17.51 15.79 15.45 13.29 12.20 5.20%
  YoY % -13.76% 9.54% 10.89% 2.20% 16.25% 8.93% -
  Horiz. % 135.57% 157.21% 143.52% 129.43% 126.64% 108.93% 100.00%
P/EPS 90.39 103.02 90.72 25.20 54.91 75.68 73.98 3.39%
  YoY % -12.26% 13.56% 260.00% -54.11% -27.44% 2.30% -
  Horiz. % 122.18% 139.25% 122.63% 34.06% 74.22% 102.30% 100.00%
EY 1.11 0.97 1.10 3.97 1.82 1.32 1.35 -3.21%
  YoY % 14.43% -11.82% -72.29% 118.13% 37.88% -2.22% -
  Horiz. % 82.22% 71.85% 81.48% 294.07% 134.81% 97.78% 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.
 


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
 
 

200  688  506  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.19-0.035 
 AT 0.090.00 
 MAHSING 1.11-0.07 
 PHB 0.03+0.005 
 IMPIANA 0.105+0.025 
 SUPERMX-C1I 0.16-0.01 
 LUSTER-WA 0.11-0.015 
 DGSB 0.21+0.015 
 DNEX 0.205-0.03 
 VC 0.05-0.01 

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