Highlights

[LPI] YoY Quarter Result on 2018-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 09-Jul-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -9.33%    YoY -     -3.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 353,048 352,710 339,250 304,726 291,491 282,398 265,029 4.89%
  YoY % 0.10% 3.97% 11.33% 4.54% 3.22% 6.55% -
  Horiz. % 133.21% 133.08% 128.00% 114.98% 109.98% 106.55% 100.00%
PBT 86,877 89,216 232,474 101,829 68,551 62,507 54,531 8.07%
  YoY % -2.62% -61.62% 128.30% 48.54% 9.67% 14.63% -
  Horiz. % 159.32% 163.61% 426.32% 186.74% 125.71% 114.63% 100.00%
Tax -21,139 -21,152 -19,855 -16,090 -17,370 -15,928 -14,100 6.98%
  YoY % 0.06% -6.53% -23.40% 7.37% -9.05% -12.96% -
  Horiz. % 149.92% 150.01% 140.82% 114.11% 123.19% 112.96% 100.00%
NP 65,738 68,064 212,619 85,739 51,181 46,579 40,431 8.43%
  YoY % -3.42% -67.99% 147.98% 67.52% 9.88% 15.21% -
  Horiz. % 162.59% 168.35% 525.88% 212.06% 126.59% 115.21% 100.00%
NP to SH 65,738 68,064 212,619 85,739 51,181 46,579 40,431 8.43%
  YoY % -3.42% -67.99% 147.98% 67.52% 9.88% 15.21% -
  Horiz. % 162.59% 168.35% 525.88% 212.06% 126.59% 115.21% 100.00%
Tax Rate 24.33 % 23.71 % 8.54 % 15.80 % 25.34 % 25.48 % 25.86 % -1.01%
  YoY % 2.61% 177.63% -45.95% -37.65% -0.55% -1.47% -
  Horiz. % 94.08% 91.69% 33.02% 61.10% 97.99% 98.53% 100.00%
Total Cost 287,310 284,646 126,631 218,987 240,310 235,819 224,598 4.19%
  YoY % 0.94% 124.78% -42.17% -8.87% 1.90% 5.00% -
  Horiz. % 127.92% 126.74% 56.38% 97.50% 107.00% 105.00% 100.00%
Net Worth 2,022,670 1,817,922 1,742,395 1,665,673 1,600,689 1,391,487 1,167,144 9.59%
  YoY % 11.26% 4.33% 4.61% 4.06% 15.03% 19.22% -
  Horiz. % 173.30% 155.76% 149.29% 142.71% 137.15% 119.22% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 103,579 89,636 82,996 66,397 44,064 39,660 33,049 20.96%
  YoY % 15.56% 8.00% 25.00% 50.68% 11.10% 20.00% -
  Horiz. % 313.40% 271.22% 251.13% 200.90% 133.33% 120.00% 100.00%
Div Payout % 157.56 % 131.69 % 39.04 % 77.44 % 86.10 % 85.15 % 81.74 % 11.55%
  YoY % 19.64% 237.32% -49.59% -10.06% 1.12% 4.17% -
  Horiz. % 192.76% 161.11% 47.76% 94.74% 105.33% 104.17% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,022,670 1,817,922 1,742,395 1,665,673 1,600,689 1,391,487 1,167,144 9.59%
  YoY % 11.26% 4.33% 4.61% 4.06% 15.03% 19.22% -
  Horiz. % 173.30% 155.76% 149.29% 142.71% 137.15% 119.22% 100.00%
NOSH 398,383 331,986 331,986 331,986 220,322 220,335 220,332 10.37%
  YoY % 20.00% 0.00% 0.00% 50.68% -0.01% 0.00% -
  Horiz. % 180.81% 150.68% 150.68% 150.68% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 18.62 % 19.30 % 62.67 % 28.14 % 17.56 % 16.49 % 15.26 % 3.37%
  YoY % -3.52% -69.20% 122.71% 60.25% 6.49% 8.06% -
  Horiz. % 122.02% 126.47% 410.68% 184.40% 115.07% 108.06% 100.00%
ROE 3.25 % 3.74 % 12.20 % 5.15 % 3.20 % 3.35 % 3.46 % -1.04%
  YoY % -13.10% -69.34% 136.89% 60.94% -4.48% -3.18% -
  Horiz. % 93.93% 108.09% 352.60% 148.84% 92.49% 96.82% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 88.62 106.24 102.19 91.79 132.30 128.17 120.29 -4.96%
  YoY % -16.59% 3.96% 11.33% -30.62% 3.22% 6.55% -
  Horiz. % 73.67% 88.32% 84.95% 76.31% 109.98% 106.55% 100.00%
EPS 16.50 20.51 64.04 25.82 23.23 21.14 18.35 -1.75%
  YoY % -19.55% -67.97% 148.02% 11.15% 9.89% 15.20% -
  Horiz. % 89.92% 111.77% 348.99% 140.71% 126.59% 115.20% 100.00%
DPS 26.00 27.00 25.00 20.00 20.00 18.00 15.00 9.60%
  YoY % -3.70% 8.00% 25.00% 0.00% 11.11% 20.00% -
  Horiz. % 173.33% 180.00% 166.67% 133.33% 133.33% 120.00% 100.00%
NAPS 5.0772 5.4759 5.2484 5.0173 7.2652 6.3153 5.2972 -0.70%
  YoY % -7.28% 4.33% 4.61% -30.94% 15.04% 19.22% -
  Horiz. % 95.85% 103.37% 99.08% 94.72% 137.15% 119.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,412
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 88.62 88.54 85.16 76.49 73.17 70.89 66.53 4.89%
  YoY % 0.09% 3.97% 11.33% 4.54% 3.22% 6.55% -
  Horiz. % 133.20% 133.08% 128.00% 114.97% 109.98% 106.55% 100.00%
EPS 16.50 17.09 53.37 21.52 12.85 11.69 10.15 8.43%
  YoY % -3.45% -67.98% 148.00% 67.47% 9.92% 15.17% -
  Horiz. % 162.56% 168.37% 525.81% 212.02% 126.60% 115.17% 100.00%
DPS 26.00 22.50 20.83 16.67 11.06 9.96 8.30 20.95%
  YoY % 15.56% 8.02% 24.96% 50.72% 11.04% 20.00% -
  Horiz. % 313.25% 271.08% 250.96% 200.84% 133.25% 120.00% 100.00%
NAPS 5.0772 4.5633 4.3737 4.1811 4.0180 3.4928 2.9297 9.59%
  YoY % 11.26% 4.34% 4.61% 4.06% 15.04% 19.22% -
  Horiz. % 173.30% 155.76% 149.29% 142.71% 137.15% 119.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 17.0800 18.8800 15.8600 13.8800 16.9000 15.2000 13.4200 -
P/RPS 19.27 17.77 15.52 15.12 12.77 11.86 11.16 9.53%
  YoY % 8.44% 14.50% 2.65% 18.40% 7.67% 6.27% -
  Horiz. % 172.67% 159.23% 139.07% 135.48% 114.43% 106.27% 100.00%
P/EPS 103.51 92.09 24.76 53.74 72.75 71.90 73.13 5.96%
  YoY % 12.40% 271.93% -53.93% -26.13% 1.18% -1.68% -
  Horiz. % 141.54% 125.93% 33.86% 73.49% 99.48% 98.32% 100.00%
EY 0.97 1.09 4.04 1.86 1.37 1.39 1.37 -5.59%
  YoY % -11.01% -73.02% 117.20% 35.77% -1.44% 1.46% -
  Horiz. % 70.80% 79.56% 294.89% 135.77% 100.00% 101.46% 100.00%
DY 1.52 1.43 1.58 1.44 1.18 1.18 1.12 5.22%
  YoY % 6.29% -9.49% 9.72% 22.03% 0.00% 5.36% -
  Horiz. % 135.71% 127.68% 141.07% 128.57% 105.36% 105.36% 100.00%
P/NAPS 3.36 3.45 3.02 2.77 2.33 2.41 2.53 4.84%
  YoY % -2.61% 14.24% 9.03% 18.88% -3.32% -4.74% -
  Horiz. % 132.81% 136.36% 119.37% 109.49% 92.09% 95.26% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 09/07/18 10/07/17 11/07/16 08/07/15 25/07/14 08/07/13 09/07/12 -
Price 17.0000 18.6000 16.1400 14.1800 17.5800 15.6400 13.7200 -
P/RPS 19.18 17.51 15.79 15.45 13.29 12.20 11.41 9.04%
  YoY % 9.54% 10.89% 2.20% 16.25% 8.93% 6.92% -
  Horiz. % 168.10% 153.46% 138.39% 135.41% 116.48% 106.92% 100.00%
P/EPS 103.02 90.72 25.20 54.91 75.68 73.98 74.77 5.48%
  YoY % 13.56% 260.00% -54.11% -27.44% 2.30% -1.06% -
  Horiz. % 137.78% 121.33% 33.70% 73.44% 101.22% 98.94% 100.00%
EY 0.97 1.10 3.97 1.82 1.32 1.35 1.34 -5.24%
  YoY % -11.82% -72.29% 118.13% 37.88% -2.22% 0.75% -
  Horiz. % 72.39% 82.09% 296.27% 135.82% 98.51% 100.75% 100.00%
DY 1.53 1.45 1.55 1.41 1.14 1.15 1.09 5.81%
  YoY % 5.52% -6.45% 9.93% 23.68% -0.87% 5.50% -
  Horiz. % 140.37% 133.03% 142.20% 129.36% 104.59% 105.50% 100.00%
P/NAPS 3.35 3.40 3.08 2.83 2.42 2.48 2.59 4.38%
  YoY % -1.47% 10.39% 8.83% 16.94% -2.42% -4.25% -
  Horiz. % 129.34% 131.27% 118.92% 109.27% 93.44% 95.75% 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.
 


 

435  291  528  629 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.43-0.015 
 MYEG 1.75+0.05 
 VC 0.08+0.005 
 MRCB 0.725+0.01 
 QES 0.32+0.01 
 HIBISCS 1.01+0.03 
 BORNOIL 0.0550.00 
 NOVAMSC 0.175+0.005 
 A50CHIN-H17 0.35-0.04 
 HSI-H4I 0.54-0.10 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. 销售再破新高.QES涨声不断 星洲日報/投資致富‧企業故事
3. 不打价格战.SCGM转型求成长 星洲日報/投資致富‧企業故事
4. Stocks on Radar - MyEG Services AmInvest Research Reports
5. 宜鼎营收标青 星洲日報/投資致富‧企業故事
Partners & Brokers