Highlights

[LPI] YoY Quarter Result on 2016-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 07-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -36.03%    YoY -     14.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 392,702 380,998 347,640 320,561 291,730 277,798 258,467 7.22%
  YoY % 3.07% 9.60% 8.45% 9.88% 5.02% 7.48% -
  Horiz. % 151.94% 147.41% 134.50% 124.02% 112.87% 107.48% 100.00%
PBT 95,444 91,578 88,794 82,181 70,746 62,674 51,091 10.97%
  YoY % 4.22% 3.14% 8.05% 16.16% 12.88% 22.67% -
  Horiz. % 186.81% 179.24% 173.80% 160.85% 138.47% 122.67% 100.00%
Tax -18,286 -19,078 -18,231 -16,795 -13,549 -12,093 -8,979 12.58%
  YoY % 4.15% -4.65% -8.55% -23.96% -12.04% -34.68% -
  Horiz. % 203.65% 212.47% 203.04% 187.05% 150.90% 134.68% 100.00%
NP 77,158 72,500 70,563 65,386 57,197 50,581 42,112 10.61%
  YoY % 6.42% 2.75% 7.92% 14.32% 13.08% 20.11% -
  Horiz. % 183.22% 172.16% 167.56% 155.27% 135.82% 120.11% 100.00%
NP to SH 77,158 72,500 70,563 65,386 57,197 50,581 42,112 10.61%
  YoY % 6.42% 2.75% 7.92% 14.32% 13.08% 20.11% -
  Horiz. % 183.22% 172.16% 167.56% 155.27% 135.82% 120.11% 100.00%
Tax Rate 19.16 % 20.83 % 20.53 % 20.44 % 19.15 % 19.30 % 17.57 % 1.45%
  YoY % -8.02% 1.46% 0.44% 6.74% -0.78% 9.85% -
  Horiz. % 109.05% 118.55% 116.85% 116.33% 108.99% 109.85% 100.00%
Total Cost 315,544 308,498 277,077 255,175 234,533 227,217 216,355 6.49%
  YoY % 2.28% 11.34% 8.58% 8.80% 3.22% 5.02% -
  Horiz. % 145.85% 142.59% 128.07% 117.94% 108.40% 105.02% 100.00%
Net Worth 1,994,703 1,985,342 1,735,855 1,648,044 1,623,511 1,525,889 1,305,009 7.32%
  YoY % 0.47% 14.37% 5.33% 1.51% 6.40% 16.93% -
  Horiz. % 152.85% 152.13% 133.01% 126.29% 124.41% 116.93% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,994,703 1,985,342 1,735,855 1,648,044 1,623,511 1,525,889 1,305,009 7.32%
  YoY % 0.47% 14.37% 5.33% 1.51% 6.40% 16.93% -
  Horiz. % 152.85% 152.13% 133.01% 126.29% 124.41% 116.93% 100.00%
NOSH 398,383 331,986 331,986 331,986 331,986 220,300 220,366 10.37%
  YoY % 20.00% 0.00% 0.00% 0.00% 50.70% -0.03% -
  Horiz. % 180.78% 150.65% 150.65% 150.65% 150.65% 99.97% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 19.65 % 19.03 % 20.30 % 20.40 % 19.61 % 18.21 % 16.29 % 3.17%
  YoY % 3.26% -6.26% -0.49% 4.03% 7.69% 11.79% -
  Horiz. % 120.63% 116.82% 124.62% 125.23% 120.38% 111.79% 100.00%
ROE 3.87 % 3.65 % 4.07 % 3.97 % 3.52 % 3.31 % 3.23 % 3.06%
  YoY % 6.03% -10.32% 2.52% 12.78% 6.34% 2.48% -
  Horiz. % 119.81% 113.00% 126.01% 122.91% 108.98% 102.48% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 98.57 114.76 104.72 96.56 87.87 126.10 117.29 -2.86%
  YoY % -14.11% 9.59% 8.45% 9.89% -30.32% 7.51% -
  Horiz. % 84.04% 97.84% 89.28% 82.33% 74.92% 107.51% 100.00%
EPS 19.37 21.84 21.25 19.70 17.23 22.96 19.11 0.23%
  YoY % -11.31% 2.78% 7.87% 14.34% -24.96% 20.15% -
  Horiz. % 101.36% 114.29% 111.20% 103.09% 90.16% 120.15% 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 5.0070 5.9802 5.2287 4.9642 4.8903 6.9264 5.9220 -2.76%
  YoY % -16.27% 14.37% 5.33% 1.51% -29.40% 16.96% -
  Horiz. % 84.55% 100.98% 88.29% 83.83% 82.58% 116.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 98.57 95.64 87.26 80.47 73.23 69.73 64.88 7.22%
  YoY % 3.06% 9.60% 8.44% 9.89% 5.02% 7.48% -
  Horiz. % 151.93% 147.41% 134.49% 124.03% 112.87% 107.48% 100.00%
EPS 19.37 18.20 17.71 16.41 14.36 12.70 10.57 10.62%
  YoY % 6.43% 2.77% 7.92% 14.28% 13.07% 20.15% -
  Horiz. % 183.25% 172.19% 167.55% 155.25% 135.86% 120.15% 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 5.0070 4.9835 4.3573 4.1368 4.0753 3.8302 3.2758 7.32%
  YoY % 0.47% 14.37% 5.33% 1.51% 6.40% 16.92% -
  Horiz. % 152.85% 152.13% 133.01% 126.28% 124.41% 116.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 15.9200 19.8200 17.0000 15.3600 15.0800 16.6000 13.6000 -
P/RPS 16.15 17.27 16.23 15.91 17.16 13.16 11.60 5.67%
  YoY % -6.49% 6.41% 2.01% -7.28% 30.40% 13.45% -
  Horiz. % 139.22% 148.88% 139.91% 137.16% 147.93% 113.45% 100.00%
P/EPS 82.20 90.76 79.98 77.99 87.53 72.30 71.17 2.43%
  YoY % -9.43% 13.48% 2.55% -10.90% 21.07% 1.59% -
  Horiz. % 115.50% 127.53% 112.38% 109.58% 122.99% 101.59% 100.00%
EY 1.22 1.10 1.25 1.28 1.14 1.38 1.41 -2.38%
  YoY % 10.91% -12.00% -2.34% 12.28% -17.39% -2.13% -
  Horiz. % 86.52% 78.01% 88.65% 90.78% 80.85% 97.87% 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 3.18 3.31 3.25 3.09 3.08 2.40 2.30 5.55%
  YoY % -3.93% 1.85% 5.18% 0.32% 28.33% 4.35% -
  Horiz. % 138.26% 143.91% 141.30% 134.35% 133.91% 104.35% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 15/04/19 26/04/18 10/04/17 07/04/16 08/04/15 08/04/14 08/04/13 -
Price 15.6800 16.1400 17.1800 15.5800 14.8800 16.6000 13.5400 -
P/RPS 15.91 14.06 16.41 16.14 16.93 13.16 11.54 5.50%
  YoY % 13.16% -14.32% 1.67% -4.67% 28.65% 14.04% -
  Horiz. % 137.87% 121.84% 142.20% 139.86% 146.71% 114.04% 100.00%
P/EPS 80.96 73.91 80.83 79.10 86.37 72.30 70.85 2.25%
  YoY % 9.54% -8.56% 2.19% -8.42% 19.46% 2.05% -
  Horiz. % 114.27% 104.32% 114.09% 111.64% 121.91% 102.05% 100.00%
EY 1.24 1.35 1.24 1.26 1.16 1.38 1.41 -2.12%
  YoY % -8.15% 8.87% -1.59% 8.62% -15.94% -2.13% -
  Horiz. % 87.94% 95.74% 87.94% 89.36% 82.27% 97.87% 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 3.13 2.70 3.29 3.14 3.04 2.40 2.29 5.34%
  YoY % 15.93% -17.93% 4.78% 3.29% 26.67% 4.80% -
  Horiz. % 136.68% 117.90% 143.67% 137.12% 132.75% 104.80% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers