Highlights

[LPI] YoY Quarter Result on 2019-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 03-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -1.38%    YoY -     3.10%
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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

575  350  587 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.095+0.005 
 TAWIN-OR 0.075-0.03 
 VIZIONE 0.23-0.015 
 UCREST 0.345-0.005 
 TANCO 0.11+0.01 
 JAKS 0.645+0.03 
 MINHO-WC 0.09-0.015 
 TAWIN 0.155-0.01 
 CAREPLS 2.41+0.18 
 HIAPTEK-WB 0.12+0.01 

FEATURED POSTS

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

TOP ARTICLES

1. JAKS: What should I response? Any advice! Sslee blog
2. TAWIN: Enters into EV Market, where EV Copper Demand may potentially rise by 9-FOLD by 2027 gemfinding
3. From Permafrost to Precipitation, Calvin Tan Research (At what stage is Glove, Steel/Aluminium & Palm Oil Stocks currently? THE INVESTMENT APPROACH OF CALVIN TAN
4. What pushes the stock price up or down? Koon Yew Yin Koon Yew Yin's Blog
5. Malaysia's new Covid-19 cases jump to 4,498, highest in three months - Koon Yew Yin Koon Yew Yin's Blog
6. PALM OIL - The Investment That Separates Billionaires from Millionaires (Reposted article) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. PublicInvest Research Headlines - 7 May 2021 PublicInvest Research
8. SDRED's 31% Stake in Iron Ore Miner is Worth As Much as SDRED's Market Cap Already The Pelham Blue Fund
PARTNERS & BROKERS