Highlights

[LPI] YoY Quarter Result on 2020-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 17-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -0.66%    YoY -     9.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 419,993 399,545 386,902 353,048 352,710 339,250 304,726 5.49%
  YoY % 5.12% 3.27% 9.59% 0.10% 3.97% 11.33% -
  Horiz. % 137.83% 131.12% 126.97% 115.86% 115.75% 111.33% 100.00%
PBT 109,898 100,297 92,625 86,877 89,216 232,474 101,829 1.28%
  YoY % 9.57% 8.28% 6.62% -2.62% -61.62% 128.30% -
  Horiz. % 107.92% 98.50% 90.96% 85.32% 87.61% 228.30% 100.00%
Tax -25,979 -22,896 -21,843 -21,139 -21,152 -19,855 -16,090 8.30%
  YoY % -13.47% -4.82% -3.33% 0.06% -6.53% -23.40% -
  Horiz. % 161.46% 142.30% 135.76% 131.38% 131.46% 123.40% 100.00%
NP 83,919 77,401 70,782 65,738 68,064 212,619 85,739 -0.36%
  YoY % 8.42% 9.35% 7.67% -3.42% -67.99% 147.98% -
  Horiz. % 97.88% 90.28% 82.56% 76.67% 79.39% 247.98% 100.00%
NP to SH 83,919 77,401 70,782 65,738 68,064 212,619 85,739 -0.36%
  YoY % 8.42% 9.35% 7.67% -3.42% -67.99% 147.98% -
  Horiz. % 97.88% 90.28% 82.56% 76.67% 79.39% 247.98% 100.00%
Tax Rate 23.64 % 22.83 % 23.58 % 24.33 % 23.71 % 8.54 % 15.80 % 6.94%
  YoY % 3.55% -3.18% -3.08% 2.61% 177.63% -45.95% -
  Horiz. % 149.62% 144.49% 149.24% 153.99% 150.06% 54.05% 100.00%
Total Cost 336,074 322,144 316,120 287,310 284,646 126,631 218,987 7.39%
  YoY % 4.32% 1.91% 10.03% 0.94% 124.78% -42.17% -
  Horiz. % 153.47% 147.11% 144.36% 131.20% 129.98% 57.83% 100.00%
Net Worth 2,058,743 1,818,897 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 3.59%
  YoY % 13.19% -11.72% 1.87% 11.26% 4.33% 4.61% -
  Horiz. % 123.60% 109.20% 123.70% 121.43% 109.14% 104.61% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 115,503 111,547 107,563 103,579 89,636 82,996 66,397 9.66%
  YoY % 3.55% 3.70% 3.85% 15.56% 8.00% 25.00% -
  Horiz. % 173.96% 168.00% 162.00% 156.00% 135.00% 125.00% 100.00%
Div Payout % 137.64 % 144.12 % 151.96 % 157.56 % 131.69 % 39.04 % 77.44 % 10.05%
  YoY % -4.50% -5.16% -3.55% 19.64% 237.32% -49.59% -
  Horiz. % 177.74% 186.11% 196.23% 203.46% 170.05% 50.41% 100.00%
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,058,743 1,818,897 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 3.59%
  YoY % 13.19% -11.72% 1.87% 11.26% 4.33% 4.61% -
  Horiz. % 123.60% 109.20% 123.70% 121.43% 109.14% 104.61% 100.00%
NOSH 398,286 398,383 398,383 398,383 331,986 331,986 331,986 3.08%
  YoY % -0.02% 0.00% 0.00% 20.00% 0.00% 0.00% -
  Horiz. % 119.97% 120.00% 120.00% 120.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 19.98 % 19.37 % 18.29 % 18.62 % 19.30 % 62.67 % 28.14 % -5.54%
  YoY % 3.15% 5.90% -1.77% -3.52% -69.20% 122.71% -
  Horiz. % 71.00% 68.83% 65.00% 66.17% 68.59% 222.71% 100.00%
ROE 4.08 % 4.26 % 3.44 % 3.25 % 3.74 % 12.20 % 5.15 % -3.80%
  YoY % -4.23% 23.84% 5.85% -13.10% -69.34% 136.89% -
  Horiz. % 79.22% 82.72% 66.80% 63.11% 72.62% 236.89% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 105.45 100.29 97.12 88.62 106.24 102.19 91.79 2.34%
  YoY % 5.15% 3.26% 9.59% -16.59% 3.96% 11.33% -
  Horiz. % 114.88% 109.26% 105.81% 96.55% 115.74% 111.33% 100.00%
EPS 21.07 19.43 17.77 16.50 20.51 64.04 25.82 -3.33%
  YoY % 8.44% 9.34% 7.70% -19.55% -67.97% 148.02% -
  Horiz. % 81.60% 75.25% 68.82% 63.90% 79.43% 248.02% 100.00%
DPS 29.00 28.00 27.00 26.00 27.00 25.00 20.00 6.38%
  YoY % 3.57% 3.70% 3.85% -3.70% 8.00% 25.00% -
  Horiz. % 145.00% 140.00% 135.00% 130.00% 135.00% 125.00% 100.00%
NAPS 5.1690 4.5657 5.1720 5.0772 5.4759 5.2484 5.0173 0.50%
  YoY % 13.21% -11.72% 1.87% -7.28% 4.33% 4.61% -
  Horiz. % 103.02% 91.00% 103.08% 101.19% 109.14% 104.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,286
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 105.45 100.32 97.14 88.64 88.56 85.18 76.51 5.49%
  YoY % 5.11% 3.27% 9.59% 0.09% 3.97% 11.33% -
  Horiz. % 137.83% 131.12% 126.96% 115.85% 115.75% 111.33% 100.00%
EPS 21.07 19.43 17.77 16.51 17.09 53.38 21.53 -0.36%
  YoY % 8.44% 9.34% 7.63% -3.39% -67.98% 147.93% -
  Horiz. % 97.86% 90.25% 82.54% 76.68% 79.38% 247.93% 100.00%
DPS 29.00 28.01 27.01 26.01 22.51 20.84 16.67 9.66%
  YoY % 3.53% 3.70% 3.84% 15.55% 8.01% 25.01% -
  Horiz. % 173.97% 168.03% 162.03% 156.03% 135.03% 125.01% 100.00%
NAPS 5.1690 4.5668 5.1733 5.0784 4.5644 4.3747 4.1821 3.59%
  YoY % 13.19% -11.72% 1.87% 11.26% 4.34% 4.61% -
  Horiz. % 123.60% 109.20% 123.70% 121.43% 109.14% 104.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 13.7800 13.4000 15.7600 17.0800 18.8800 15.8600 13.8800 -
P/RPS 13.07 13.36 16.23 19.27 17.77 15.52 15.12 -2.40%
  YoY % -2.17% -17.68% -15.78% 8.44% 14.50% 2.65% -
  Horiz. % 86.44% 88.36% 107.34% 127.45% 117.53% 102.65% 100.00%
P/EPS 65.40 68.97 88.70 103.51 92.09 24.76 53.74 3.32%
  YoY % -5.18% -22.24% -14.31% 12.40% 271.93% -53.93% -
  Horiz. % 121.70% 128.34% 165.05% 192.61% 171.36% 46.07% 100.00%
EY 1.53 1.45 1.13 0.97 1.09 4.04 1.86 -3.20%
  YoY % 5.52% 28.32% 16.49% -11.01% -73.02% 117.20% -
  Horiz. % 82.26% 77.96% 60.75% 52.15% 58.60% 217.20% 100.00%
DY 2.10 2.09 1.71 1.52 1.43 1.58 1.44 6.48%
  YoY % 0.48% 22.22% 12.50% 6.29% -9.49% 9.72% -
  Horiz. % 145.83% 145.14% 118.75% 105.56% 99.31% 109.72% 100.00%
P/NAPS 2.67 2.93 3.05 3.36 3.45 3.02 2.77 -0.61%
  YoY % -8.87% -3.93% -9.23% -2.61% 14.24% 9.03% -
  Horiz. % 96.39% 105.78% 110.11% 121.30% 124.55% 109.03% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 05/08/21 17/08/20 15/07/19 09/07/18 10/07/17 11/07/16 08/07/15 -
Price 13.7400 13.2000 16.0600 17.0000 18.6000 16.1400 14.1800 -
P/RPS 13.03 13.16 16.54 19.18 17.51 15.79 15.45 -2.80%
  YoY % -0.99% -20.44% -13.76% 9.54% 10.89% 2.20% -
  Horiz. % 84.34% 85.18% 107.06% 124.14% 113.33% 102.20% 100.00%
P/EPS 65.21 67.94 90.39 103.02 90.72 25.20 54.91 2.90%
  YoY % -4.02% -24.84% -12.26% 13.56% 260.00% -54.11% -
  Horiz. % 118.76% 123.73% 164.61% 187.62% 165.22% 45.89% 100.00%
EY 1.53 1.47 1.11 0.97 1.10 3.97 1.82 -2.85%
  YoY % 4.08% 32.43% 14.43% -11.82% -72.29% 118.13% -
  Horiz. % 84.07% 80.77% 60.99% 53.30% 60.44% 218.13% 100.00%
DY 2.11 2.12 1.68 1.53 1.45 1.55 1.41 6.94%
  YoY % -0.47% 26.19% 9.80% 5.52% -6.45% 9.93% -
  Horiz. % 149.65% 150.35% 119.15% 108.51% 102.84% 109.93% 100.00%
P/NAPS 2.66 2.89 3.11 3.35 3.40 3.08 2.83 -1.03%
  YoY % -7.96% -7.07% -7.16% -1.47% 10.39% 8.83% -
  Horiz. % 93.99% 102.12% 109.89% 118.37% 120.14% 108.83% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

277  288  543  1404 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.21+0.16 
 GIIB-OR 0.0050.00 
 PANTECH-WB 0.11+0.04 
 ENCORP 0.3250.00 
 FOCUS 0.040.00 
 HEXIND-WA 0.10-0.01 
 GFM-WC 0.075+0.025 
 PASDEC-WA 0.115+0.05 
 QES 0.890.00 
PARTNERS & BROKERS