Highlights

[LPI] YoY Quarter Result on 2018-09-30 [#3]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 10-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     39.66%    YoY -     -0.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 390,592 406,788 363,529 349,507 301,236 283,508 256,307 7.27%
  YoY % -3.98% 11.90% 4.01% 16.02% 6.25% 10.61% -
  Horiz. % 152.39% 158.71% 141.83% 136.36% 117.53% 110.61% 100.00%
PBT 116,635 115,034 97,404 94,875 77,425 71,894 59,062 12.00%
  YoY % 1.39% 18.10% 2.67% 22.54% 7.69% 21.73% -
  Horiz. % 197.48% 194.77% 164.92% 160.64% 131.09% 121.73% 100.00%
Tax -24,827 -22,864 -19,636 -19,033 -13,230 -11,537 -11,430 13.79%
  YoY % -8.59% -16.44% -3.17% -43.86% -14.67% -0.94% -
  Horiz. % 217.21% 200.04% 171.79% 166.52% 115.75% 100.94% 100.00%
NP 91,808 92,170 77,768 75,842 64,195 60,357 47,632 11.55%
  YoY % -0.39% 18.52% 2.54% 18.14% 6.36% 26.72% -
  Horiz. % 192.74% 193.50% 163.27% 159.22% 134.77% 126.72% 100.00%
NP to SH 91,808 92,170 77,768 75,842 64,195 60,357 47,632 11.55%
  YoY % -0.39% 18.52% 2.54% 18.14% 6.36% 26.72% -
  Horiz. % 192.74% 193.50% 163.27% 159.22% 134.77% 126.72% 100.00%
Tax Rate 21.29 % 19.88 % 20.16 % 20.06 % 17.09 % 16.05 % 19.35 % 1.60%
  YoY % 7.09% -1.39% 0.50% 17.38% 6.48% -17.05% -
  Horiz. % 110.03% 102.74% 104.19% 103.67% 88.32% 82.95% 100.00%
Total Cost 298,784 314,618 285,761 273,665 237,041 223,151 208,675 6.16%
  YoY % -5.03% 10.10% 4.42% 15.45% 6.22% 6.94% -
  Horiz. % 143.18% 150.77% 136.94% 131.14% 113.59% 106.94% 100.00%
Net Worth 2,086,451 1,825,823 1,755,575 1,616,439 1,610,360 1,457,533 1,216,466 9.40%
  YoY % 14.27% 4.00% 8.61% 0.38% 10.49% 19.82% -
  Horiz. % 171.52% 150.09% 144.32% 132.88% 132.38% 119.82% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,086,451 1,825,823 1,755,575 1,616,439 1,610,360 1,457,533 1,216,466 9.40%
  YoY % 14.27% 4.00% 8.61% 0.38% 10.49% 19.82% -
  Horiz. % 171.52% 150.09% 144.32% 132.88% 132.38% 119.82% 100.00%
NOSH 398,383 331,986 331,986 331,986 220,298 220,281 220,314 10.37%
  YoY % 20.00% 0.00% 0.00% 50.70% 0.01% -0.02% -
  Horiz. % 180.82% 150.69% 150.69% 150.69% 99.99% 99.98% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 23.50 % 22.66 % 21.39 % 21.70 % 21.31 % 21.29 % 18.58 % 3.99%
  YoY % 3.71% 5.94% -1.43% 1.83% 0.09% 14.59% -
  Horiz. % 126.48% 121.96% 115.12% 116.79% 114.69% 114.59% 100.00%
ROE 4.40 % 5.05 % 4.43 % 4.69 % 3.99 % 4.14 % 3.92 % 1.94%
  YoY % -12.87% 14.00% -5.54% 17.54% -3.62% 5.61% -
  Horiz. % 112.24% 128.83% 113.01% 119.64% 101.79% 105.61% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 98.04 122.53 109.50 105.28 136.74 128.70 116.34 -2.81%
  YoY % -19.99% 11.90% 4.01% -23.01% 6.25% 10.62% -
  Horiz. % 84.27% 105.32% 94.12% 90.49% 117.53% 110.62% 100.00%
EPS 23.04 27.76 23.43 22.85 29.14 27.40 21.62 1.07%
  YoY % -17.00% 18.48% 2.54% -21.59% 6.35% 26.73% -
  Horiz. % 106.57% 128.40% 108.37% 105.69% 134.78% 126.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.2373 5.4997 5.2881 4.8690 7.3099 6.6167 5.5215 -0.88%
  YoY % -4.77% 4.00% 8.61% -33.39% 10.48% 19.84% -
  Horiz. % 94.85% 99.61% 95.77% 88.18% 132.39% 119.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,412
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 98.04 102.11 91.25 87.73 75.61 71.16 64.34 7.27%
  YoY % -3.99% 11.90% 4.01% 16.03% 6.25% 10.60% -
  Horiz. % 152.38% 158.70% 141.82% 136.35% 117.52% 110.60% 100.00%
EPS 23.04 23.14 19.52 19.04 16.11 15.15 11.96 11.54%
  YoY % -0.43% 18.55% 2.52% 18.19% 6.34% 26.67% -
  Horiz. % 192.64% 193.48% 163.21% 159.20% 134.70% 126.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.2373 4.5831 4.4068 4.0575 4.0422 3.6586 3.0535 9.40%
  YoY % 14.27% 4.00% 8.61% 0.38% 10.48% 19.82% -
  Horiz. % 171.52% 150.09% 144.32% 132.88% 132.38% 119.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 17.0000 17.5400 16.5800 13.7800 17.5800 15.3000 13.3000 -
P/RPS 17.34 14.31 15.14 13.09 12.86 11.89 11.43 7.19%
  YoY % 21.17% -5.48% 15.66% 1.79% 8.16% 4.02% -
  Horiz. % 151.71% 125.20% 132.46% 114.52% 112.51% 104.02% 100.00%
P/EPS 73.77 63.18 70.78 60.32 60.33 55.84 61.52 3.07%
  YoY % 16.76% -10.74% 17.34% -0.02% 8.04% -9.23% -
  Horiz. % 119.91% 102.70% 115.05% 98.05% 98.07% 90.77% 100.00%
EY 1.36 1.58 1.41 1.66 1.66 1.79 1.63 -2.97%
  YoY % -13.92% 12.06% -15.06% 0.00% -7.26% 9.82% -
  Horiz. % 83.44% 96.93% 86.50% 101.84% 101.84% 109.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.25 3.19 3.14 2.83 2.40 2.31 2.41 5.11%
  YoY % 1.88% 1.59% 10.95% 17.92% 3.90% -4.15% -
  Horiz. % 134.85% 132.37% 130.29% 117.43% 99.59% 95.85% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 10/10/18 09/10/17 06/10/16 08/10/15 08/10/14 08/10/13 09/10/12 -
Price 16.8000 18.0600 16.5000 14.4400 17.4800 15.4400 13.5000 -
P/RPS 17.14 14.74 15.07 13.72 12.78 12.00 11.60 6.72%
  YoY % 16.28% -2.19% 9.84% 7.36% 6.50% 3.45% -
  Horiz. % 147.76% 127.07% 129.91% 118.28% 110.17% 103.45% 100.00%
P/EPS 72.90 65.05 70.44 63.21 59.99 56.35 62.44 2.61%
  YoY % 12.07% -7.65% 11.44% 5.37% 6.46% -9.75% -
  Horiz. % 116.75% 104.18% 112.81% 101.23% 96.08% 90.25% 100.00%
EY 1.37 1.54 1.42 1.58 1.67 1.77 1.60 -2.55%
  YoY % -11.04% 8.45% -10.13% -5.39% -5.65% 10.62% -
  Horiz. % 85.62% 96.25% 88.75% 98.75% 104.37% 110.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.21 3.28 3.12 2.97 2.39 2.33 2.44 4.68%
  YoY % -2.13% 5.13% 5.05% 24.27% 2.58% -4.51% -
  Horiz. % 131.56% 134.43% 127.87% 121.72% 97.95% 95.49% 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.
 


 

291  383  448  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.005 
 ARMADA 0.175-0.005 
 VC 0.085-0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.335+0.07 
 SANICHI 0.080.00 
 TIGER 0.08-0.005 
 DBE 0.030.00 
 PERMAJU 0.355-0.03 
 MYEG 0.91-0.015 
Partners & Brokers