Highlights

[LPI] YoY Quarter Result on 2019-09-30 [#3]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 15-Oct-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     24.07%    YoY -     -4.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 423,841 390,592 406,788 363,529 349,507 301,236 283,508 6.93%
  YoY % 8.51% -3.98% 11.90% 4.01% 16.02% 6.25% -
  Horiz. % 149.50% 137.77% 143.48% 128.23% 123.28% 106.25% 100.00%
PBT 111,359 116,635 115,034 97,404 94,875 77,425 71,894 7.56%
  YoY % -4.52% 1.39% 18.10% 2.67% 22.54% 7.69% -
  Horiz. % 154.89% 162.23% 160.01% 135.48% 131.97% 107.69% 100.00%
Tax -23,541 -24,827 -22,864 -19,636 -19,033 -13,230 -11,537 12.62%
  YoY % 5.18% -8.59% -16.44% -3.17% -43.86% -14.67% -
  Horiz. % 204.05% 215.19% 198.18% 170.20% 164.97% 114.67% 100.00%
NP 87,818 91,808 92,170 77,768 75,842 64,195 60,357 6.45%
  YoY % -4.35% -0.39% 18.52% 2.54% 18.14% 6.36% -
  Horiz. % 145.50% 152.11% 152.71% 128.85% 125.66% 106.36% 100.00%
NP to SH 87,818 91,808 92,170 77,768 75,842 64,195 60,357 6.45%
  YoY % -4.35% -0.39% 18.52% 2.54% 18.14% 6.36% -
  Horiz. % 145.50% 152.11% 152.71% 128.85% 125.66% 106.36% 100.00%
Tax Rate 21.14 % 21.29 % 19.88 % 20.16 % 20.06 % 17.09 % 16.05 % 4.70%
  YoY % -0.70% 7.09% -1.39% 0.50% 17.38% 6.48% -
  Horiz. % 131.71% 132.65% 123.86% 125.61% 124.98% 106.48% 100.00%
Total Cost 336,023 298,784 314,618 285,761 273,665 237,041 223,151 7.06%
  YoY % 12.46% -5.03% 10.10% 4.42% 15.45% 6.22% -
  Horiz. % 150.58% 133.89% 140.99% 128.06% 122.64% 106.22% 100.00%
Net Worth 1,912,756 2,086,451 1,825,823 1,755,575 1,616,439 1,610,360 1,457,533 4.63%
  YoY % -8.32% 14.27% 4.00% 8.61% 0.38% 10.49% -
  Horiz. % 131.23% 143.15% 125.27% 120.45% 110.90% 110.49% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,912,756 2,086,451 1,825,823 1,755,575 1,616,439 1,610,360 1,457,533 4.63%
  YoY % -8.32% 14.27% 4.00% 8.61% 0.38% 10.49% -
  Horiz. % 131.23% 143.15% 125.27% 120.45% 110.90% 110.49% 100.00%
NOSH 398,383 398,383 331,986 331,986 331,986 220,298 220,281 10.37%
  YoY % 0.00% 20.00% 0.00% 0.00% 50.70% 0.01% -
  Horiz. % 180.85% 180.85% 150.71% 150.71% 150.71% 100.01% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 20.72 % 23.50 % 22.66 % 21.39 % 21.70 % 21.31 % 21.29 % -0.45%
  YoY % -11.83% 3.71% 5.94% -1.43% 1.83% 0.09% -
  Horiz. % 97.32% 110.38% 106.43% 100.47% 101.93% 100.09% 100.00%
ROE 4.59 % 4.40 % 5.05 % 4.43 % 4.69 % 3.99 % 4.14 % 1.73%
  YoY % 4.32% -12.87% 14.00% -5.54% 17.54% -3.62% -
  Horiz. % 110.87% 106.28% 121.98% 107.00% 113.29% 96.38% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 106.39 98.04 122.53 109.50 105.28 136.74 128.70 -3.12%
  YoY % 8.52% -19.99% 11.90% 4.01% -23.01% 6.25% -
  Horiz. % 82.67% 76.18% 95.21% 85.08% 81.80% 106.25% 100.00%
EPS 22.04 23.04 27.76 23.43 22.85 29.14 27.40 -3.56%
  YoY % -4.34% -17.00% 18.48% 2.54% -21.59% 6.35% -
  Horiz. % 80.44% 84.09% 101.31% 85.51% 83.39% 106.35% 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 4.8013 5.2373 5.4997 5.2881 4.8690 7.3099 6.6167 -5.20%
  YoY % -8.32% -4.77% 4.00% 8.61% -33.39% 10.48% -
  Horiz. % 72.56% 79.15% 83.12% 79.92% 73.59% 110.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 106.39 98.04 102.11 91.25 87.73 75.61 71.16 6.93%
  YoY % 8.52% -3.99% 11.90% 4.01% 16.03% 6.25% -
  Horiz. % 149.51% 137.77% 143.49% 128.23% 123.29% 106.25% 100.00%
EPS 22.04 23.04 23.14 19.52 19.04 16.11 15.15 6.44%
  YoY % -4.34% -0.43% 18.55% 2.52% 18.19% 6.34% -
  Horiz. % 145.48% 152.08% 152.74% 128.84% 125.68% 106.34% 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 4.8013 5.2373 4.5831 4.4068 4.0575 4.0422 3.6586 4.63%
  YoY % -8.32% 14.27% 4.00% 8.61% 0.38% 10.48% -
  Horiz. % 131.23% 143.15% 125.27% 120.45% 110.90% 110.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 15.6400 17.0000 17.5400 16.5800 13.7800 17.5800 15.3000 -
P/RPS 14.70 17.34 14.31 15.14 13.09 12.86 11.89 3.60%
  YoY % -15.22% 21.17% -5.48% 15.66% 1.79% 8.16% -
  Horiz. % 123.63% 145.84% 120.35% 127.33% 110.09% 108.16% 100.00%
P/EPS 70.95 73.77 63.18 70.78 60.32 60.33 55.84 4.07%
  YoY % -3.82% 16.76% -10.74% 17.34% -0.02% 8.04% -
  Horiz. % 127.06% 132.11% 113.14% 126.76% 108.02% 108.04% 100.00%
EY 1.41 1.36 1.58 1.41 1.66 1.66 1.79 -3.90%
  YoY % 3.68% -13.92% 12.06% -15.06% 0.00% -7.26% -
  Horiz. % 78.77% 75.98% 88.27% 78.77% 92.74% 92.74% 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 3.26 3.25 3.19 3.14 2.83 2.40 2.31 5.91%
  YoY % 0.31% 1.88% 1.59% 10.95% 17.92% 3.90% -
  Horiz. % 141.13% 140.69% 138.10% 135.93% 122.51% 103.90% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 15/10/19 10/10/18 09/10/17 06/10/16 08/10/15 08/10/14 08/10/13 -
Price 15.4800 16.8000 18.0600 16.5000 14.4400 17.4800 15.4400 -
P/RPS 14.55 17.14 14.74 15.07 13.72 12.78 12.00 3.26%
  YoY % -15.11% 16.28% -2.19% 9.84% 7.36% 6.50% -
  Horiz. % 121.25% 142.83% 122.83% 125.58% 114.33% 106.50% 100.00%
P/EPS 70.22 72.90 65.05 70.44 63.21 59.99 56.35 3.73%
  YoY % -3.68% 12.07% -7.65% 11.44% 5.37% 6.46% -
  Horiz. % 124.61% 129.37% 115.44% 125.00% 112.17% 106.46% 100.00%
EY 1.42 1.37 1.54 1.42 1.58 1.67 1.77 -3.60%
  YoY % 3.65% -11.04% 8.45% -10.13% -5.39% -5.65% -
  Horiz. % 80.23% 77.40% 87.01% 80.23% 89.27% 94.35% 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 3.22 3.21 3.28 3.12 2.97 2.39 2.33 5.54%
  YoY % 0.31% -2.13% 5.13% 5.05% 24.27% 2.58% -
  Horiz. % 138.20% 137.77% 140.77% 133.91% 127.47% 102.58% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers