Highlights

[LPI] YoY 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 -     -8.26%    YoY -     7.67%
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 - 398,383
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 88.54 85.16 76.49 73.17 70.89 5.38%
  YoY % 9.59% 0.09% 3.97% 11.33% 4.54% 3.22% -
  Horiz. % 137.00% 125.01% 124.90% 120.13% 107.90% 103.22% 100.00%
EPS 17.77 16.50 17.09 53.37 21.52 12.85 11.69 7.23%
  YoY % 7.70% -3.45% -67.98% 148.00% 67.47% 9.92% -
  Horiz. % 152.01% 141.15% 146.19% 456.54% 184.09% 109.92% 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 4.0180 3.4928 6.76%
  YoY % 1.87% 11.26% 4.34% 4.61% 4.06% 15.04% -
  Horiz. % 148.08% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers