Highlights

[LPI] YoY Quarter Result on 2015-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 27-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     34.77%    YoY -     -12.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 389,025 363,493 355,552 338,623 299,168 294,649 271,929 6.15%
  YoY % 7.02% 2.23% 5.00% 13.19% 1.53% 8.36% -
  Horiz. % 143.06% 133.67% 130.75% 124.53% 110.02% 108.36% 100.00%
PBT 110,875 110,705 106,866 125,616 133,299 71,309 62,622 9.98%
  YoY % 0.15% 3.59% -14.93% -5.76% 86.93% 13.87% -
  Horiz. % 177.05% 176.78% 170.65% 200.59% 212.86% 113.87% 100.00%
Tax -26,872 -27,708 -25,416 -23,405 -16,240 -18,917 -15,237 9.91%
  YoY % 3.02% -9.02% -8.59% -44.12% 14.15% -24.15% -
  Horiz. % 176.36% 181.85% 166.80% 153.61% 106.58% 124.15% 100.00%
NP 84,003 82,997 81,450 102,211 117,059 52,392 47,385 10.01%
  YoY % 1.21% 1.90% -20.31% -12.68% 123.43% 10.57% -
  Horiz. % 177.28% 175.15% 171.89% 215.70% 247.04% 110.57% 100.00%
NP to SH 84,003 82,997 81,450 102,211 117,059 52,392 47,385 10.01%
  YoY % 1.21% 1.90% -20.31% -12.68% 123.43% 10.57% -
  Horiz. % 177.28% 175.15% 171.89% 215.70% 247.04% 110.57% 100.00%
Tax Rate 24.24 % 25.03 % 23.78 % 18.63 % 12.18 % 26.53 % 24.33 % -0.06%
  YoY % -3.16% 5.26% 27.64% 52.96% -54.09% 9.04% -
  Horiz. % 99.63% 102.88% 97.74% 76.57% 50.06% 109.04% 100.00%
Total Cost 305,022 280,496 274,102 236,412 182,109 242,257 224,544 5.24%
  YoY % 8.74% 2.33% 15.94% 29.82% -24.83% 7.89% -
  Horiz. % 135.84% 124.92% 122.07% 105.29% 81.10% 107.89% 100.00%
Net Worth 2,156,765 1,920,904 1,837,310 1,738,610 1,649,344 1,605,939 1,372,534 7.82%
  YoY % 12.28% 4.55% 5.68% 5.41% 2.70% 17.01% -
  Horiz. % 157.14% 139.95% 133.86% 126.67% 120.17% 117.01% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 167,320 149,393 182,592 165,993 121,468 114,518 110,146 7.21%
  YoY % 12.00% -18.18% 10.00% 36.66% 6.07% 3.97% -
  Horiz. % 151.91% 135.63% 165.77% 150.70% 110.28% 103.97% 100.00%
Div Payout % 199.18 % 180.00 % 224.18 % 162.40 % 103.77 % 218.58 % 232.45 % -2.54%
  YoY % 10.66% -19.71% 38.04% 56.50% -52.53% -5.97% -
  Horiz. % 85.69% 77.44% 96.44% 69.86% 44.64% 94.03% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,156,765 1,920,904 1,837,310 1,738,610 1,649,344 1,605,939 1,372,534 7.82%
  YoY % 12.28% 4.55% 5.68% 5.41% 2.70% 17.01% -
  Horiz. % 157.14% 139.95% 133.86% 126.67% 120.17% 117.01% 100.00%
NOSH 398,383 331,986 331,986 331,986 220,852 220,226 220,292 10.37%
  YoY % 20.00% 0.00% 0.00% 50.32% 0.28% -0.03% -
  Horiz. % 180.84% 150.70% 150.70% 150.70% 100.25% 99.97% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 21.59 % 22.83 % 22.91 % 30.18 % 39.13 % 17.78 % 17.43 % 3.63%
  YoY % -5.43% -0.35% -24.09% -22.87% 120.08% 2.01% -
  Horiz. % 123.87% 130.98% 131.44% 173.15% 224.50% 102.01% 100.00%
ROE 3.89 % 4.32 % 4.43 % 5.88 % 7.10 % 3.26 % 3.45 % 2.02%
  YoY % -9.95% -2.48% -24.66% -17.18% 117.79% -5.51% -
  Horiz. % 112.75% 125.22% 128.41% 170.43% 205.80% 94.49% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 97.65 109.49 107.10 102.00 135.46 133.79 123.44 -3.83%
  YoY % -10.81% 2.23% 5.00% -24.70% 1.25% 8.38% -
  Horiz. % 79.11% 88.70% 86.76% 82.63% 109.74% 108.38% 100.00%
EPS 21.09 25.00 24.53 30.79 53.00 23.79 21.51 -0.33%
  YoY % -15.64% 1.92% -20.33% -41.91% 122.78% 10.60% -
  Horiz. % 98.05% 116.23% 114.04% 143.14% 246.40% 110.60% 100.00%
DPS 42.00 45.00 55.00 50.00 55.00 52.00 50.00 -2.86%
  YoY % -6.67% -18.18% 10.00% -9.09% 5.77% 4.00% -
  Horiz. % 84.00% 90.00% 110.00% 100.00% 110.00% 104.00% 100.00%
NAPS 5.4138 5.7861 5.5343 5.2370 7.4681 7.2922 6.2305 -2.31%
  YoY % -6.43% 4.55% 5.68% -29.88% 2.41% 17.04% -
  Horiz. % 86.89% 92.87% 88.83% 84.05% 119.86% 117.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,418
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 97.64 91.23 89.24 84.99 75.09 73.95 68.25 6.15%
  YoY % 7.03% 2.23% 5.00% 13.18% 1.54% 8.35% -
  Horiz. % 143.06% 133.67% 130.75% 124.53% 110.02% 108.35% 100.00%
EPS 21.08 20.83 20.44 25.65 29.38 13.15 11.89 10.01%
  YoY % 1.20% 1.91% -20.31% -12.70% 123.42% 10.60% -
  Horiz. % 177.29% 175.19% 171.91% 215.73% 247.10% 110.60% 100.00%
DPS 42.00 37.50 45.83 41.66 30.49 28.74 27.65 7.21%
  YoY % 12.00% -18.18% 10.01% 36.63% 6.09% 3.94% -
  Horiz. % 151.90% 135.62% 165.75% 150.67% 110.27% 103.94% 100.00%
NAPS 5.4133 4.8213 4.6115 4.3638 4.1397 4.0308 3.4450 7.82%
  YoY % 12.28% 4.55% 5.68% 5.41% 2.70% 17.00% -
  Horiz. % 157.13% 139.95% 133.86% 126.67% 120.17% 117.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 15.7400 18.1600 16.3800 16.0800 18.0600 17.4400 14.5400 -
P/RPS 16.12 16.59 15.29 15.76 13.33 13.04 11.78 5.36%
  YoY % -2.83% 8.50% -2.98% 18.23% 2.22% 10.70% -
  Horiz. % 136.84% 140.83% 129.80% 133.79% 113.16% 110.70% 100.00%
P/EPS 74.65 72.64 66.76 52.23 34.07 73.31 67.60 1.67%
  YoY % 2.77% 8.81% 27.82% 53.30% -53.53% 8.45% -
  Horiz. % 110.43% 107.46% 98.76% 77.26% 50.40% 108.45% 100.00%
EY 1.34 1.38 1.50 1.91 2.93 1.36 1.48 -1.64%
  YoY % -2.90% -8.00% -21.47% -34.81% 115.44% -8.11% -
  Horiz. % 90.54% 93.24% 101.35% 129.05% 197.97% 91.89% 100.00%
DY 2.67 2.48 3.36 3.11 3.05 2.98 3.44 -4.13%
  YoY % 7.66% -26.19% 8.04% 1.97% 2.35% -13.37% -
  Horiz. % 77.62% 72.09% 97.67% 90.41% 88.66% 86.63% 100.00%
P/NAPS 2.91 3.14 2.96 3.07 2.42 2.39 2.33 3.77%
  YoY % -7.32% 6.08% -3.58% 26.86% 1.26% 2.58% -
  Horiz. % 124.89% 134.76% 127.04% 131.76% 103.86% 102.58% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/01/19 10/01/18 06/02/17 27/01/16 28/01/15 08/01/14 08/01/13 -
Price 16.4200 19.4200 17.3400 15.7000 18.5000 17.8400 14.7200 -
P/RPS 16.81 17.74 16.19 15.39 13.66 13.33 11.92 5.89%
  YoY % -5.24% 9.57% 5.20% 12.66% 2.48% 11.83% -
  Horiz. % 141.02% 148.83% 135.82% 129.11% 114.60% 111.83% 100.00%
P/EPS 77.87 77.68 70.68 50.99 34.90 74.99 68.43 2.18%
  YoY % 0.24% 9.90% 38.62% 46.10% -53.46% 9.59% -
  Horiz. % 113.80% 113.52% 103.29% 74.51% 51.00% 109.59% 100.00%
EY 1.28 1.29 1.41 1.96 2.87 1.33 1.46 -2.17%
  YoY % -0.78% -8.51% -28.06% -31.71% 115.79% -8.90% -
  Horiz. % 87.67% 88.36% 96.58% 134.25% 196.58% 91.10% 100.00%
DY 2.56 2.32 3.17 3.18 2.97 2.91 3.40 -4.62%
  YoY % 10.34% -26.81% -0.31% 7.07% 2.06% -14.41% -
  Horiz. % 75.29% 68.24% 93.24% 93.53% 87.35% 85.59% 100.00%
P/NAPS 3.03 3.36 3.13 3.00 2.48 2.45 2.36 4.25%
  YoY % -9.82% 7.35% 4.33% 20.97% 1.22% 3.81% -
  Horiz. % 128.39% 142.37% 132.63% 127.12% 105.08% 103.81% 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
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.240.00 
 KOTRA 3.270.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.4850.00 

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