Highlights

[LPI] YoY Quarter Result on 2017-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 10-Jan-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -9.95%    YoY -     1.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 422,384 399,256 389,025 363,493 355,552 338,623 299,168 5.91%
  YoY % 5.79% 2.63% 7.02% 2.23% 5.00% 13.19% -
  Horiz. % 141.19% 133.46% 130.04% 121.50% 118.85% 113.19% 100.00%
PBT 123,267 115,291 110,875 110,705 106,866 125,616 133,299 -1.29%
  YoY % 6.92% 3.98% 0.15% 3.59% -14.93% -5.76% -
  Horiz. % 92.47% 86.49% 83.18% 83.05% 80.17% 94.24% 100.00%
Tax -28,035 -28,688 -26,872 -27,708 -25,416 -23,405 -16,240 9.52%
  YoY % 2.28% -6.76% 3.02% -9.02% -8.59% -44.12% -
  Horiz. % 172.63% 176.65% 165.47% 170.62% 156.50% 144.12% 100.00%
NP 95,232 86,603 84,003 82,997 81,450 102,211 117,059 -3.38%
  YoY % 9.96% 3.10% 1.21% 1.90% -20.31% -12.68% -
  Horiz. % 81.35% 73.98% 71.76% 70.90% 69.58% 87.32% 100.00%
NP to SH 95,232 86,603 84,003 82,997 81,450 102,211 117,059 -3.38%
  YoY % 9.96% 3.10% 1.21% 1.90% -20.31% -12.68% -
  Horiz. % 81.35% 73.98% 71.76% 70.90% 69.58% 87.32% 100.00%
Tax Rate 22.74 % 24.88 % 24.24 % 25.03 % 23.78 % 18.63 % 12.18 % 10.96%
  YoY % -8.60% 2.64% -3.16% 5.26% 27.64% 52.96% -
  Horiz. % 186.70% 204.27% 199.01% 205.50% 195.24% 152.96% 100.00%
Total Cost 327,152 312,653 305,022 280,496 274,102 236,412 182,109 10.25%
  YoY % 4.64% 2.50% 8.74% 2.33% 15.94% 29.82% -
  Horiz. % 179.65% 171.68% 167.49% 154.03% 150.52% 129.82% 100.00%
Net Worth 2,066,532 1,961,398 2,156,765 1,920,904 1,837,310 1,738,610 1,649,344 3.83%
  YoY % 5.36% -9.06% 12.28% 4.55% 5.68% 5.41% -
  Horiz. % 125.29% 118.92% 130.76% 116.46% 111.40% 105.41% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 175,288 171,304 167,320 149,393 182,592 165,993 121,468 6.30%
  YoY % 2.33% 2.38% 12.00% -18.18% 10.00% 36.66% -
  Horiz. % 144.31% 141.03% 137.75% 122.99% 150.32% 136.66% 100.00%
Div Payout % 184.06 % 197.80 % 199.18 % 180.00 % 224.18 % 162.40 % 103.77 % 10.01%
  YoY % -6.95% -0.69% 10.66% -19.71% 38.04% 56.50% -
  Horiz. % 177.37% 190.61% 191.94% 173.46% 216.04% 156.50% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 2,066,532 1,961,398 2,156,765 1,920,904 1,837,310 1,738,610 1,649,344 3.83%
  YoY % 5.36% -9.06% 12.28% 4.55% 5.68% 5.41% -
  Horiz. % 125.29% 118.92% 130.76% 116.46% 111.40% 105.41% 100.00%
NOSH 398,383 398,383 398,383 331,986 331,986 331,986 220,852 10.32%
  YoY % 0.00% 0.00% 20.00% 0.00% 0.00% 50.32% -
  Horiz. % 180.38% 180.38% 180.38% 150.32% 150.32% 150.32% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 22.55 % 21.69 % 21.59 % 22.83 % 22.91 % 30.18 % 39.13 % -8.77%
  YoY % 3.96% 0.46% -5.43% -0.35% -24.09% -22.87% -
  Horiz. % 57.63% 55.43% 55.18% 58.34% 58.55% 77.13% 100.00%
ROE 4.61 % 4.42 % 3.89 % 4.32 % 4.43 % 5.88 % 7.10 % -6.94%
  YoY % 4.30% 13.62% -9.95% -2.48% -24.66% -17.18% -
  Horiz. % 64.93% 62.25% 54.79% 60.85% 62.39% 82.82% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 106.02 100.22 97.65 109.49 107.10 102.00 135.46 -4.00%
  YoY % 5.79% 2.63% -10.81% 2.23% 5.00% -24.70% -
  Horiz. % 78.27% 73.98% 72.09% 80.83% 79.06% 75.30% 100.00%
EPS 23.90 21.74 21.09 25.00 24.53 30.79 53.00 -12.42%
  YoY % 9.94% 3.08% -15.64% 1.92% -20.33% -41.91% -
  Horiz. % 45.09% 41.02% 39.79% 47.17% 46.28% 58.09% 100.00%
DPS 44.00 43.00 42.00 45.00 55.00 50.00 55.00 -3.65%
  YoY % 2.33% 2.38% -6.67% -18.18% 10.00% -9.09% -
  Horiz. % 80.00% 78.18% 76.36% 81.82% 100.00% 90.91% 100.00%
NAPS 5.1873 4.9234 5.4138 5.7861 5.5343 5.2370 7.4681 -5.89%
  YoY % 5.36% -9.06% -6.43% 4.55% 5.68% -29.88% -
  Horiz. % 69.46% 65.93% 72.49% 77.48% 74.11% 70.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 106.02 100.22 97.65 91.24 89.25 85.00 75.10 5.91%
  YoY % 5.79% 2.63% 7.03% 2.23% 5.00% 13.18% -
  Horiz. % 141.17% 133.45% 130.03% 121.49% 118.84% 113.18% 100.00%
EPS 23.90 21.74 21.09 20.83 20.45 25.66 29.38 -3.38%
  YoY % 9.94% 3.08% 1.25% 1.86% -20.30% -12.66% -
  Horiz. % 81.35% 74.00% 71.78% 70.90% 69.61% 87.34% 100.00%
DPS 44.00 43.00 42.00 37.50 45.83 41.67 30.49 6.30%
  YoY % 2.33% 2.38% 12.00% -18.18% 9.98% 36.67% -
  Horiz. % 144.31% 141.03% 137.75% 122.99% 150.31% 136.67% 100.00%
NAPS 5.1873 4.9234 5.4138 4.8218 4.6119 4.3642 4.1401 3.83%
  YoY % 5.36% -9.06% 12.28% 4.55% 5.68% 5.41% -
  Horiz. % 125.29% 118.92% 130.76% 116.47% 111.40% 105.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 13.7200 15.1000 15.7400 18.1600 16.3800 16.0800 18.0600 -
P/RPS 12.94 15.07 16.12 16.59 15.29 15.76 13.33 -0.49%
  YoY % -14.13% -6.51% -2.83% 8.50% -2.98% 18.23% -
  Horiz. % 97.07% 113.05% 120.93% 124.46% 114.70% 118.23% 100.00%
P/EPS 57.39 69.46 74.65 72.64 66.76 52.23 34.07 9.07%
  YoY % -17.38% -6.95% 2.77% 8.81% 27.82% 53.30% -
  Horiz. % 168.45% 203.87% 219.11% 213.21% 195.95% 153.30% 100.00%
EY 1.74 1.44 1.34 1.38 1.50 1.91 2.93 -8.31%
  YoY % 20.83% 7.46% -2.90% -8.00% -21.47% -34.81% -
  Horiz. % 59.39% 49.15% 45.73% 47.10% 51.19% 65.19% 100.00%
DY 3.21 2.85 2.67 2.48 3.36 3.11 3.05 0.86%
  YoY % 12.63% 6.74% 7.66% -26.19% 8.04% 1.97% -
  Horiz. % 105.25% 93.44% 87.54% 81.31% 110.16% 101.97% 100.00%
P/NAPS 2.64 3.07 2.91 3.14 2.96 3.07 2.42 1.46%
  YoY % -14.01% 5.50% -7.32% 6.08% -3.58% 26.86% -
  Horiz. % 109.09% 126.86% 120.25% 129.75% 122.31% 126.86% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 03/02/21 03/02/20 29/01/19 10/01/18 06/02/17 27/01/16 28/01/15 -
Price 13.4600 14.8000 16.4200 19.4200 17.3400 15.7000 18.5000 -
P/RPS 12.70 14.77 16.81 17.74 16.19 15.39 13.66 -1.21%
  YoY % -14.01% -12.14% -5.24% 9.57% 5.20% 12.66% -
  Horiz. % 92.97% 108.13% 123.06% 129.87% 118.52% 112.66% 100.00%
P/EPS 56.31 68.08 77.87 77.68 70.68 50.99 34.90 8.29%
  YoY % -17.29% -12.57% 0.24% 9.90% 38.62% 46.10% -
  Horiz. % 161.35% 195.07% 223.12% 222.58% 202.52% 146.10% 100.00%
EY 1.78 1.47 1.28 1.29 1.41 1.96 2.87 -7.65%
  YoY % 21.09% 14.84% -0.78% -8.51% -28.06% -31.71% -
  Horiz. % 62.02% 51.22% 44.60% 44.95% 49.13% 68.29% 100.00%
DY 3.27 2.91 2.56 2.32 3.17 3.18 2.97 1.62%
  YoY % 12.37% 13.67% 10.34% -26.81% -0.31% 7.07% -
  Horiz. % 110.10% 97.98% 86.20% 78.11% 106.73% 107.07% 100.00%
P/NAPS 2.59 3.01 3.03 3.36 3.13 3.00 2.48 0.73%
  YoY % -13.95% -0.66% -9.82% 7.35% 4.33% 20.97% -
  Horiz. % 104.44% 121.37% 122.18% 135.48% 126.21% 120.97% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS