Highlights

[LPI] YoY Quarter Result on 2015-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 08-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -51.14%    YoY -     13.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 380,998 347,640 320,561 291,730 277,798 258,467 246,061 7.56%
  YoY % 9.60% 8.45% 9.88% 5.02% 7.48% 5.04% -
  Horiz. % 154.84% 141.28% 130.28% 118.56% 112.90% 105.04% 100.00%
PBT 91,578 88,794 82,181 70,746 62,674 51,091 37,821 15.87%
  YoY % 3.14% 8.05% 16.16% 12.88% 22.67% 35.09% -
  Horiz. % 242.14% 234.77% 217.29% 187.05% 165.71% 135.09% 100.00%
Tax -19,078 -18,231 -16,795 -13,549 -12,093 -8,979 -6,344 20.13%
  YoY % -4.65% -8.55% -23.96% -12.04% -34.68% -41.54% -
  Horiz. % 300.73% 287.37% 264.74% 213.57% 190.62% 141.54% 100.00%
NP 72,500 70,563 65,386 57,197 50,581 42,112 31,477 14.91%
  YoY % 2.75% 7.92% 14.32% 13.08% 20.11% 33.79% -
  Horiz. % 230.33% 224.17% 207.73% 181.71% 160.69% 133.79% 100.00%
NP to SH 72,500 70,563 65,386 57,197 50,581 42,112 31,477 14.91%
  YoY % 2.75% 7.92% 14.32% 13.08% 20.11% 33.79% -
  Horiz. % 230.33% 224.17% 207.73% 181.71% 160.69% 133.79% 100.00%
Tax Rate 20.83 % 20.53 % 20.44 % 19.15 % 19.30 % 17.57 % 16.77 % 3.68%
  YoY % 1.46% 0.44% 6.74% -0.78% 9.85% 4.77% -
  Horiz. % 124.21% 122.42% 121.88% 114.19% 115.09% 104.77% 100.00%
Total Cost 308,498 277,077 255,175 234,533 227,217 216,355 214,584 6.23%
  YoY % 11.34% 8.58% 8.80% 3.22% 5.02% 0.83% -
  Horiz. % 143.77% 129.12% 118.92% 109.30% 105.89% 100.83% 100.00%
Net Worth 1,985,342 1,735,855 1,648,044 1,623,511 1,525,889 1,305,009 1,117,863 10.04%
  YoY % 14.37% 5.33% 1.51% 6.40% 16.93% 16.74% -
  Horiz. % 177.60% 155.28% 147.43% 145.23% 136.50% 116.74% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,985,342 1,735,855 1,648,044 1,623,511 1,525,889 1,305,009 1,117,863 10.04%
  YoY % 14.37% 5.33% 1.51% 6.40% 16.93% 16.74% -
  Horiz. % 177.60% 155.28% 147.43% 145.23% 136.50% 116.74% 100.00%
NOSH 331,986 331,986 331,986 331,986 220,300 220,366 220,272 7.07%
  YoY % 0.00% 0.00% 0.00% 50.70% -0.03% 0.04% -
  Horiz. % 150.72% 150.72% 150.72% 150.72% 100.01% 100.04% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 19.03 % 20.30 % 20.40 % 19.61 % 18.21 % 16.29 % 12.79 % 6.84%
  YoY % -6.26% -0.49% 4.03% 7.69% 11.79% 27.37% -
  Horiz. % 148.79% 158.72% 159.50% 153.32% 142.38% 127.37% 100.00%
ROE 3.65 % 4.07 % 3.97 % 3.52 % 3.31 % 3.23 % 2.82 % 4.39%
  YoY % -10.32% 2.52% 12.78% 6.34% 2.48% 14.54% -
  Horiz. % 129.43% 144.33% 140.78% 124.82% 117.38% 114.54% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 114.76 104.72 96.56 87.87 126.10 117.29 111.71 0.45%
  YoY % 9.59% 8.45% 9.89% -30.32% 7.51% 5.00% -
  Horiz. % 102.73% 93.74% 86.44% 78.66% 112.88% 105.00% 100.00%
EPS 21.84 21.25 19.70 17.23 22.96 19.11 14.29 7.32%
  YoY % 2.78% 7.87% 14.34% -24.96% 20.15% 33.73% -
  Horiz. % 152.83% 148.71% 137.86% 120.57% 160.67% 133.73% 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 5.9802 5.2287 4.9642 4.8903 6.9264 5.9220 5.0749 2.77%
  YoY % 14.37% 5.33% 1.51% -29.40% 16.96% 16.69% -
  Horiz. % 117.84% 103.03% 97.82% 96.36% 136.48% 116.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 95.64 87.26 80.47 73.23 69.73 64.88 61.76 7.56%
  YoY % 9.60% 8.44% 9.89% 5.02% 7.48% 5.05% -
  Horiz. % 154.86% 141.29% 130.29% 118.57% 112.90% 105.05% 100.00%
EPS 18.20 17.71 16.41 14.36 12.70 10.57 7.90 14.92%
  YoY % 2.77% 7.92% 14.28% 13.07% 20.15% 33.80% -
  Horiz. % 230.38% 224.18% 207.72% 181.77% 160.76% 133.80% 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 4.9835 4.3573 4.1368 4.0753 3.8302 3.2758 2.8060 10.04%
  YoY % 14.37% 5.33% 1.51% 6.40% 16.92% 16.74% -
  Horiz. % 177.60% 155.29% 147.43% 145.24% 136.50% 116.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 19.8200 17.0000 15.3600 15.0800 16.6000 13.6000 13.9600 -
P/RPS 17.27 16.23 15.91 17.16 13.16 11.60 12.50 5.53%
  YoY % 6.41% 2.01% -7.28% 30.40% 13.45% -7.20% -
  Horiz. % 138.16% 129.84% 127.28% 137.28% 105.28% 92.80% 100.00%
P/EPS 90.76 79.98 77.99 87.53 72.30 71.17 97.69 -1.22%
  YoY % 13.48% 2.55% -10.90% 21.07% 1.59% -27.15% -
  Horiz. % 92.91% 81.87% 79.83% 89.60% 74.01% 72.85% 100.00%
EY 1.10 1.25 1.28 1.14 1.38 1.41 1.02 1.27%
  YoY % -12.00% -2.34% 12.28% -17.39% -2.13% 38.24% -
  Horiz. % 107.84% 122.55% 125.49% 111.76% 135.29% 138.24% 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 3.31 3.25 3.09 3.08 2.40 2.30 2.75 3.14%
  YoY % 1.85% 5.18% 0.32% 28.33% 4.35% -16.36% -
  Horiz. % 120.36% 118.18% 112.36% 112.00% 87.27% 83.64% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 26/04/18 10/04/17 07/04/16 08/04/15 08/04/14 08/04/13 09/04/12 -
Price 16.1400 17.1800 15.5800 14.8800 16.6000 13.5400 13.9800 -
P/RPS 14.06 16.41 16.14 16.93 13.16 11.54 12.51 1.96%
  YoY % -14.32% 1.67% -4.67% 28.65% 14.04% -7.75% -
  Horiz. % 112.39% 131.18% 129.02% 135.33% 105.20% 92.25% 100.00%
P/EPS 73.91 80.83 79.10 86.37 72.30 70.85 97.83 -4.56%
  YoY % -8.56% 2.19% -8.42% 19.46% 2.05% -27.58% -
  Horiz. % 75.55% 82.62% 80.85% 88.29% 73.90% 72.42% 100.00%
EY 1.35 1.24 1.26 1.16 1.38 1.41 1.02 4.78%
  YoY % 8.87% -1.59% 8.62% -15.94% -2.13% 38.24% -
  Horiz. % 132.35% 121.57% 123.53% 113.73% 135.29% 138.24% 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 2.70 3.29 3.14 3.04 2.40 2.29 2.75 -0.31%
  YoY % -17.93% 4.78% 3.29% 26.67% 4.80% -16.73% -
  Horiz. % 98.18% 119.64% 114.18% 110.55% 87.27% 83.27% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers