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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 395,755 423,841 390,592 406,788 363,529 349,507 301,236 4.65%
  YoY % -6.63% 8.51% -3.98% 11.90% 4.01% 16.02% -
  Horiz. % 131.38% 140.70% 129.66% 135.04% 120.68% 116.02% 100.00%
PBT 112,085 111,359 116,635 115,034 97,404 94,875 77,425 6.35%
  YoY % 0.65% -4.52% 1.39% 18.10% 2.67% 22.54% -
  Horiz. % 144.77% 143.83% 150.64% 148.57% 125.80% 122.54% 100.00%
Tax -25,907 -23,541 -24,827 -22,864 -19,636 -19,033 -13,230 11.84%
  YoY % -10.05% 5.18% -8.59% -16.44% -3.17% -43.86% -
  Horiz. % 195.82% 177.94% 187.66% 172.82% 148.42% 143.86% 100.00%
NP 86,178 87,818 91,808 92,170 77,768 75,842 64,195 5.03%
  YoY % -1.87% -4.35% -0.39% 18.52% 2.54% 18.14% -
  Horiz. % 134.24% 136.80% 143.01% 143.58% 121.14% 118.14% 100.00%
NP to SH 86,178 87,818 91,808 92,170 77,768 75,842 64,195 5.03%
  YoY % -1.87% -4.35% -0.39% 18.52% 2.54% 18.14% -
  Horiz. % 134.24% 136.80% 143.01% 143.58% 121.14% 118.14% 100.00%
Tax Rate 23.11 % 21.14 % 21.29 % 19.88 % 20.16 % 20.06 % 17.09 % 5.15%
  YoY % 9.32% -0.70% 7.09% -1.39% 0.50% 17.38% -
  Horiz. % 135.23% 123.70% 124.58% 116.33% 117.96% 117.38% 100.00%
Total Cost 309,577 336,023 298,784 314,618 285,761 273,665 237,041 4.55%
  YoY % -7.87% 12.46% -5.03% 10.10% 4.42% 15.45% -
  Horiz. % 130.60% 141.76% 126.05% 132.73% 120.55% 115.45% 100.00%
Net Worth 1,757,146 1,912,756 2,086,451 1,825,823 1,755,575 1,616,439 1,610,360 1.46%
  YoY % -8.14% -8.32% 14.27% 4.00% 8.61% 0.38% -
  Horiz. % 109.12% 118.78% 129.56% 113.38% 109.02% 100.38% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,757,146 1,912,756 2,086,451 1,825,823 1,755,575 1,616,439 1,610,360 1.46%
  YoY % -8.14% -8.32% 14.27% 4.00% 8.61% 0.38% -
  Horiz. % 109.12% 118.78% 129.56% 113.38% 109.02% 100.38% 100.00%
NOSH 398,418 398,383 398,383 331,986 331,986 331,986 220,298 10.37%
  YoY % 0.01% 0.00% 20.00% 0.00% 0.00% 50.70% -
  Horiz. % 180.85% 180.84% 180.84% 150.70% 150.70% 150.70% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 21.78 % 20.72 % 23.50 % 22.66 % 21.39 % 21.70 % 21.31 % 0.36%
  YoY % 5.12% -11.83% 3.71% 5.94% -1.43% 1.83% -
  Horiz. % 102.21% 97.23% 110.28% 106.34% 100.38% 101.83% 100.00%
ROE 4.90 % 4.59 % 4.40 % 5.05 % 4.43 % 4.69 % 3.99 % 3.48%
  YoY % 6.75% 4.32% -12.87% 14.00% -5.54% 17.54% -
  Horiz. % 122.81% 115.04% 110.28% 126.57% 111.03% 117.54% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 99.33 106.39 98.04 122.53 109.50 105.28 136.74 -5.18%
  YoY % -6.64% 8.52% -19.99% 11.90% 4.01% -23.01% -
  Horiz. % 72.64% 77.80% 71.70% 89.61% 80.08% 76.99% 100.00%
EPS 21.63 22.04 23.04 27.76 23.43 22.85 29.14 -4.84%
  YoY % -1.86% -4.34% -17.00% 18.48% 2.54% -21.59% -
  Horiz. % 74.23% 75.63% 79.07% 95.26% 80.40% 78.41% 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 4.4103 4.8013 5.2373 5.4997 5.2881 4.8690 7.3099 -8.07%
  YoY % -8.14% -8.32% -4.77% 4.00% 8.61% -33.39% -
  Horiz. % 60.33% 65.68% 71.65% 75.24% 72.34% 66.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,418
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 99.33 106.38 98.04 102.10 91.24 87.72 75.61 4.65%
  YoY % -6.63% 8.51% -3.98% 11.90% 4.01% 16.02% -
  Horiz. % 131.37% 140.70% 129.67% 135.04% 120.67% 116.02% 100.00%
EPS 21.63 22.04 23.04 23.13 19.52 19.04 16.11 5.03%
  YoY % -1.86% -4.34% -0.39% 18.49% 2.52% 18.19% -
  Horiz. % 134.26% 136.81% 143.02% 143.58% 121.17% 118.19% 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 4.4103 4.8009 5.2368 4.5827 4.4064 4.0571 4.0419 1.46%
  YoY % -8.14% -8.32% 14.27% 4.00% 8.61% 0.38% -
  Horiz. % 109.11% 118.78% 129.56% 113.38% 109.02% 100.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 12.9200 15.6400 17.0000 17.5400 16.5800 13.7800 17.5800 -
P/RPS 13.01 14.70 17.34 14.31 15.14 13.09 12.86 0.19%
  YoY % -11.50% -15.22% 21.17% -5.48% 15.66% 1.79% -
  Horiz. % 101.17% 114.31% 134.84% 111.28% 117.73% 101.79% 100.00%
P/EPS 59.73 70.95 73.77 63.18 70.78 60.32 60.33 -0.17%
  YoY % -15.81% -3.82% 16.76% -10.74% 17.34% -0.02% -
  Horiz. % 99.01% 117.60% 122.28% 104.72% 117.32% 99.98% 100.00%
EY 1.67 1.41 1.36 1.58 1.41 1.66 1.66 0.10%
  YoY % 18.44% 3.68% -13.92% 12.06% -15.06% 0.00% -
  Horiz. % 100.60% 84.94% 81.93% 95.18% 84.94% 100.00% 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 2.93 3.26 3.25 3.19 3.14 2.83 2.40 3.38%
  YoY % -10.12% 0.31% 1.88% 1.59% 10.95% 17.92% -
  Horiz. % 122.08% 135.83% 135.42% 132.92% 130.83% 117.92% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 15/10/20 15/10/19 10/10/18 09/10/17 06/10/16 08/10/15 08/10/14 -
Price 12.8000 15.4800 16.8000 18.0600 16.5000 14.4400 17.4800 -
P/RPS 12.89 14.55 17.14 14.74 15.07 13.72 12.78 0.14%
  YoY % -11.41% -15.11% 16.28% -2.19% 9.84% 7.36% -
  Horiz. % 100.86% 113.85% 134.12% 115.34% 117.92% 107.36% 100.00%
P/EPS 59.18 70.22 72.90 65.05 70.44 63.21 59.99 -0.23%
  YoY % -15.72% -3.68% 12.07% -7.65% 11.44% 5.37% -
  Horiz. % 98.65% 117.05% 121.52% 108.43% 117.42% 105.37% 100.00%
EY 1.69 1.42 1.37 1.54 1.42 1.58 1.67 0.20%
  YoY % 19.01% 3.65% -11.04% 8.45% -10.13% -5.39% -
  Horiz. % 101.20% 85.03% 82.04% 92.22% 85.03% 94.61% 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 2.90 3.22 3.21 3.28 3.12 2.97 2.39 3.27%
  YoY % -9.94% 0.31% -2.13% 5.13% 5.05% 24.27% -
  Horiz. % 121.34% 134.73% 134.31% 137.24% 130.54% 124.27% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS