Highlights

[LPI] YoY Quarter Result on 2017-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 10-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -3.54%    YoY -     -67.99%
Quarter Report


View:


Show?  YoY % Horiz. %

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 399,545 386,902 353,048 352,710 339,250 304,726 291,491 5.39%
  YoY % 3.27% 9.59% 0.10% 3.97% 11.33% 4.54% -
  Horiz. % 137.07% 132.73% 121.12% 121.00% 116.38% 104.54% 100.00%
PBT 100,297 92,625 86,877 89,216 232,474 101,829 68,551 6.54%
  YoY % 8.28% 6.62% -2.62% -61.62% 128.30% 48.54% -
  Horiz. % 146.31% 135.12% 126.73% 130.15% 339.13% 148.54% 100.00%
Tax -22,896 -21,843 -21,139 -21,152 -19,855 -16,090 -17,370 4.71%
  YoY % -4.82% -3.33% 0.06% -6.53% -23.40% 7.37% -
  Horiz. % 131.81% 125.75% 121.70% 121.77% 114.31% 92.63% 100.00%
NP 77,401 70,782 65,738 68,064 212,619 85,739 51,181 7.13%
  YoY % 9.35% 7.67% -3.42% -67.99% 147.98% 67.52% -
  Horiz. % 151.23% 138.30% 128.44% 132.99% 415.43% 167.52% 100.00%
NP to SH 77,401 70,782 65,738 68,064 212,619 85,739 51,181 7.13%
  YoY % 9.35% 7.67% -3.42% -67.99% 147.98% 67.52% -
  Horiz. % 151.23% 138.30% 128.44% 132.99% 415.43% 167.52% 100.00%
Tax Rate 22.83 % 23.58 % 24.33 % 23.71 % 8.54 % 15.80 % 25.34 % -1.72%
  YoY % -3.18% -3.08% 2.61% 177.63% -45.95% -37.65% -
  Horiz. % 90.09% 93.05% 96.01% 93.57% 33.70% 62.35% 100.00%
Total Cost 322,144 316,120 287,310 284,646 126,631 218,987 240,310 5.00%
  YoY % 1.91% 10.03% 0.94% 124.78% -42.17% -8.87% -
  Horiz. % 134.05% 131.55% 119.56% 118.45% 52.69% 91.13% 100.00%
Net Worth 1,818,897 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 1,600,689 2.15%
  YoY % -11.72% 1.87% 11.26% 4.33% 4.61% 4.06% -
  Horiz. % 113.63% 128.72% 126.36% 113.57% 108.85% 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 44,064 16.73%
  YoY % 3.70% 3.85% 15.56% 8.00% 25.00% 50.68% -
  Horiz. % 253.14% 244.10% 235.06% 203.42% 188.35% 150.68% 100.00%
Div Payout % 144.12 % 151.96 % 157.56 % 131.69 % 39.04 % 77.44 % 86.10 % 8.96%
  YoY % -5.16% -3.55% 19.64% 237.32% -49.59% -10.06% -
  Horiz. % 167.39% 176.49% 183.00% 152.95% 45.34% 89.94% 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 1,600,689 2.15%
  YoY % -11.72% 1.87% 11.26% 4.33% 4.61% 4.06% -
  Horiz. % 113.63% 128.72% 126.36% 113.57% 108.85% 104.06% 100.00%
NOSH 398,383 398,383 398,383 331,986 331,986 331,986 220,322 10.37%
  YoY % 0.00% 0.00% 20.00% 0.00% 0.00% 50.68% -
  Horiz. % 180.82% 180.82% 180.82% 150.68% 150.68% 150.68% 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 19.37 % 18.29 % 18.62 % 19.30 % 62.67 % 28.14 % 17.56 % 1.65%
  YoY % 5.90% -1.77% -3.52% -69.20% 122.71% 60.25% -
  Horiz. % 110.31% 104.16% 106.04% 109.91% 356.89% 160.25% 100.00%
ROE 4.26 % 3.44 % 3.25 % 3.74 % 12.20 % 5.15 % 3.20 % 4.88%
  YoY % 23.84% 5.85% -13.10% -69.34% 136.89% 60.94% -
  Horiz. % 133.12% 107.50% 101.56% 116.87% 381.25% 160.94% 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 100.29 97.12 88.62 106.24 102.19 91.79 132.30 -4.51%
  YoY % 3.26% 9.59% -16.59% 3.96% 11.33% -30.62% -
  Horiz. % 75.80% 73.41% 66.98% 80.30% 77.24% 69.38% 100.00%
EPS 19.43 17.77 16.50 20.51 64.04 25.82 23.23 -2.93%
  YoY % 9.34% 7.70% -19.55% -67.97% 148.02% 11.15% -
  Horiz. % 83.64% 76.50% 71.03% 88.29% 275.68% 111.15% 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 - 398,383
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 100.29 97.12 88.62 88.54 85.16 76.49 73.17 5.39%
  YoY % 3.26% 9.59% 0.09% 3.97% 11.33% 4.54% -
  Horiz. % 137.06% 132.73% 121.12% 121.01% 116.39% 104.54% 100.00%
EPS 19.43 17.77 16.50 17.09 53.37 21.52 12.85 7.13%
  YoY % 9.34% 7.70% -3.45% -67.98% 148.00% 67.47% -
  Horiz. % 151.21% 138.29% 128.40% 133.00% 415.33% 167.47% 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 4.5657 5.1720 5.0772 4.5633 4.3737 4.1811 4.0180 2.15%
  YoY % -11.72% 1.87% 11.26% 4.34% 4.61% 4.06% -
  Horiz. % 113.63% 128.72% 126.36% 113.57% 108.85% 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 13.36 16.23 19.27 17.77 15.52 15.12 12.77 0.75%
  YoY % -17.68% -15.78% 8.44% 14.50% 2.65% 18.40% -
  Horiz. % 104.62% 127.09% 150.90% 139.15% 121.53% 118.40% 100.00%
P/EPS 68.97 88.70 103.51 92.09 24.76 53.74 72.75 -0.88%
  YoY % -22.24% -14.31% 12.40% 271.93% -53.93% -26.13% -
  Horiz. % 94.80% 121.92% 142.28% 126.58% 34.03% 73.87% 100.00%
EY 1.45 1.13 0.97 1.09 4.04 1.86 1.37 0.95%
  YoY % 28.32% 16.49% -11.01% -73.02% 117.20% 35.77% -
  Horiz. % 105.84% 82.48% 70.80% 79.56% 294.89% 135.77% 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 13.16 16.54 19.18 17.51 15.79 15.45 13.29 -0.16%
  YoY % -20.44% -13.76% 9.54% 10.89% 2.20% 16.25% -
  Horiz. % 99.02% 124.45% 144.32% 131.75% 118.81% 116.25% 100.00%
P/EPS 67.94 90.39 103.02 90.72 25.20 54.91 75.68 -1.78%
  YoY % -24.84% -12.26% 13.56% 260.00% -54.11% -27.44% -
  Horiz. % 89.77% 119.44% 136.13% 119.87% 33.30% 72.56% 100.00%
EY 1.47 1.11 0.97 1.10 3.97 1.82 1.32 1.81%
  YoY % 32.43% 14.43% -11.82% -72.29% 118.13% 37.88% -
  Horiz. % 111.36% 84.09% 73.48% 83.33% 300.76% 137.88% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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