Highlights

[LPI] YoY Quarter Result on 2020-09-30 [#3]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 15-Oct-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Sep-2020  [#3]
Profit Trend QoQ -     11.34%    YoY -     -1.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 427,914 395,755 423,841 390,592 406,788 363,529 349,507 3.43%
  YoY % 8.13% -6.63% 8.51% -3.98% 11.90% 4.01% -
  Horiz. % 122.43% 113.23% 121.27% 111.76% 116.39% 104.01% 100.00%
PBT 131,338 112,085 111,359 116,635 115,034 97,404 94,875 5.56%
  YoY % 17.18% 0.65% -4.52% 1.39% 18.10% 2.67% -
  Horiz. % 138.43% 118.14% 117.37% 122.94% 121.25% 102.67% 100.00%
Tax -25,955 -25,907 -23,541 -24,827 -22,864 -19,636 -19,033 5.30%
  YoY % -0.19% -10.05% 5.18% -8.59% -16.44% -3.17% -
  Horiz. % 136.37% 136.12% 123.69% 130.44% 120.13% 103.17% 100.00%
NP 105,383 86,178 87,818 91,808 92,170 77,768 75,842 5.63%
  YoY % 22.29% -1.87% -4.35% -0.39% 18.52% 2.54% -
  Horiz. % 138.95% 113.63% 115.79% 121.05% 121.53% 102.54% 100.00%
NP to SH 105,383 86,178 87,818 91,808 92,170 77,768 75,842 5.63%
  YoY % 22.29% -1.87% -4.35% -0.39% 18.52% 2.54% -
  Horiz. % 138.95% 113.63% 115.79% 121.05% 121.53% 102.54% 100.00%
Tax Rate 19.76 % 23.11 % 21.14 % 21.29 % 19.88 % 20.16 % 20.06 % -0.25%
  YoY % -14.50% 9.32% -0.70% 7.09% -1.39% 0.50% -
  Horiz. % 98.50% 115.20% 105.38% 106.13% 99.10% 100.50% 100.00%
Total Cost 322,531 309,577 336,023 298,784 314,618 285,761 273,665 2.77%
  YoY % 4.18% -7.87% 12.46% -5.03% 10.10% 4.42% -
  Horiz. % 117.86% 113.12% 122.79% 109.18% 114.96% 104.42% 100.00%
Net Worth 2,041,003 1,756,988 1,912,756 2,086,451 1,825,823 1,755,575 1,616,439 3.96%
  YoY % 16.16% -8.14% -8.32% 14.27% 4.00% 8.61% -
  Horiz. % 126.27% 108.69% 118.33% 129.08% 112.95% 108.61% 100.00%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 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
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 2,041,003 1,756,988 1,912,756 2,086,451 1,825,823 1,755,575 1,616,439 3.96%
  YoY % 16.16% -8.14% -8.32% 14.27% 4.00% 8.61% -
  Horiz. % 126.27% 108.69% 118.33% 129.08% 112.95% 108.61% 100.00%
NOSH 398,423 398,383 398,383 398,383 331,986 331,986 331,986 3.08%
  YoY % 0.01% 0.00% 0.00% 20.00% 0.00% 0.00% -
  Horiz. % 120.01% 120.00% 120.00% 120.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 24.63 % 21.78 % 20.72 % 23.50 % 22.66 % 21.39 % 21.70 % 2.13%
  YoY % 13.09% 5.12% -11.83% 3.71% 5.94% -1.43% -
  Horiz. % 113.50% 100.37% 95.48% 108.29% 104.42% 98.57% 100.00%
ROE 5.16 % 4.90 % 4.59 % 4.40 % 5.05 % 4.43 % 4.69 % 1.60%
  YoY % 5.31% 6.75% 4.32% -12.87% 14.00% -5.54% -
  Horiz. % 110.02% 104.48% 97.87% 93.82% 107.68% 94.46% 100.00%
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 107.40 99.34 106.39 98.04 122.53 109.50 105.28 0.33%
  YoY % 8.11% -6.63% 8.52% -19.99% 11.90% 4.01% -
  Horiz. % 102.01% 94.36% 101.05% 93.12% 116.38% 104.01% 100.00%
EPS 26.45 21.63 22.04 23.04 27.76 23.43 22.85 2.47%
  YoY % 22.28% -1.86% -4.34% -17.00% 18.48% 2.54% -
  Horiz. % 115.75% 94.66% 96.46% 100.83% 121.49% 102.54% 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 5.1227 4.4103 4.8013 5.2373 5.4997 5.2881 4.8690 0.85%
  YoY % 16.15% -8.14% -8.32% -4.77% 4.00% 8.61% -
  Horiz. % 105.21% 90.58% 98.61% 107.56% 112.95% 108.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,423
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 107.40 99.33 106.38 98.03 102.10 91.24 87.72 3.43%
  YoY % 8.12% -6.63% 8.52% -3.99% 11.90% 4.01% -
  Horiz. % 122.44% 113.24% 121.27% 111.75% 116.39% 104.01% 100.00%
EPS 26.45 21.63 22.04 23.04 23.13 19.52 19.04 5.63%
  YoY % 22.28% -1.86% -4.34% -0.39% 18.49% 2.52% -
  Horiz. % 138.92% 113.60% 115.76% 121.01% 121.48% 102.52% 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 5.1227 4.4099 4.8008 5.2368 4.5826 4.4063 4.0571 3.96%
  YoY % 16.16% -8.14% -8.33% 14.28% 4.00% 8.61% -
  Horiz. % 126.27% 108.70% 118.33% 129.08% 112.95% 108.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 14.0800 12.9200 15.6400 17.0000 17.5400 16.5800 13.7800 -
P/RPS 13.11 13.01 14.70 17.34 14.31 15.14 13.09 0.03%
  YoY % 0.77% -11.50% -15.22% 21.17% -5.48% 15.66% -
  Horiz. % 100.15% 99.39% 112.30% 132.47% 109.32% 115.66% 100.00%
P/EPS 53.23 59.73 70.95 73.77 63.18 70.78 60.32 -2.06%
  YoY % -10.88% -15.81% -3.82% 16.76% -10.74% 17.34% -
  Horiz. % 88.25% 99.02% 117.62% 122.30% 104.74% 117.34% 100.00%
EY 1.88 1.67 1.41 1.36 1.58 1.41 1.66 2.09%
  YoY % 12.57% 18.44% 3.68% -13.92% 12.06% -15.06% -
  Horiz. % 113.25% 100.60% 84.94% 81.93% 95.18% 84.94% 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 2.75 2.93 3.26 3.25 3.19 3.14 2.83 -0.48%
  YoY % -6.14% -10.12% 0.31% 1.88% 1.59% 10.95% -
  Horiz. % 97.17% 103.53% 115.19% 114.84% 112.72% 110.95% 100.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 14/10/21 15/10/20 15/10/19 10/10/18 09/10/17 06/10/16 08/10/15 -
Price 14.0000 12.8200 15.4800 16.8000 18.0600 16.5000 14.4400 -
P/RPS 13.04 12.91 14.55 17.14 14.74 15.07 13.72 -0.84%
  YoY % 1.01% -11.27% -15.11% 16.28% -2.19% 9.84% -
  Horiz. % 95.04% 94.10% 106.05% 124.93% 107.43% 109.84% 100.00%
P/EPS 52.93 59.26 70.22 72.90 65.05 70.44 63.21 -2.91%
  YoY % -10.68% -15.61% -3.68% 12.07% -7.65% 11.44% -
  Horiz. % 83.74% 93.75% 111.09% 115.33% 102.91% 111.44% 100.00%
EY 1.89 1.69 1.42 1.37 1.54 1.42 1.58 3.03%
  YoY % 11.83% 19.01% 3.65% -11.04% 8.45% -10.13% -
  Horiz. % 119.62% 106.96% 89.87% 86.71% 97.47% 89.87% 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 2.73 2.91 3.22 3.21 3.28 3.12 2.97 -1.39%
  YoY % -6.19% -9.63% 0.31% -2.13% 5.13% 5.05% -
  Horiz. % 91.92% 97.98% 108.42% 108.08% 110.44% 105.05% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. Bitcoin extends downtrend, falls 12.1% to US$47,176 Good Articles to Share
6. Hawkish Fed boosts value stocks’ appeal for some investors Good Articles to Share
7. Vietnam’s EV maker VinFast plans US IPO in second half of 2022 Good Articles to Share
8. “Don’t panic over Omicron”: WHO says there is much to learn about the new variant Good Articles to Share
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS