Highlights

[LPI] YoY Quarter Result on 2018-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 26-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -12.65%    YoY -     2.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 403,908 392,702 380,998 347,640 320,561 291,730 277,798 6.43%
  YoY % 2.85% 3.07% 9.60% 8.45% 9.88% 5.02% -
  Horiz. % 145.40% 141.36% 137.15% 125.14% 115.39% 105.02% 100.00%
PBT 97,916 95,444 91,578 88,794 82,181 70,746 62,674 7.71%
  YoY % 2.59% 4.22% 3.14% 8.05% 16.16% 12.88% -
  Horiz. % 156.23% 152.29% 146.12% 141.68% 131.12% 112.88% 100.00%
Tax -19,999 -18,286 -19,078 -18,231 -16,795 -13,549 -12,093 8.74%
  YoY % -9.37% 4.15% -4.65% -8.55% -23.96% -12.04% -
  Horiz. % 165.38% 151.21% 157.76% 150.76% 138.88% 112.04% 100.00%
NP 77,917 77,158 72,500 70,563 65,386 57,197 50,581 7.46%
  YoY % 0.98% 6.42% 2.75% 7.92% 14.32% 13.08% -
  Horiz. % 154.04% 152.54% 143.33% 139.50% 129.27% 113.08% 100.00%
NP to SH 77,917 77,158 72,500 70,563 65,386 57,197 50,581 7.46%
  YoY % 0.98% 6.42% 2.75% 7.92% 14.32% 13.08% -
  Horiz. % 154.04% 152.54% 143.33% 139.50% 129.27% 113.08% 100.00%
Tax Rate 20.42 % 19.16 % 20.83 % 20.53 % 20.44 % 19.15 % 19.30 % 0.94%
  YoY % 6.58% -8.02% 1.46% 0.44% 6.74% -0.78% -
  Horiz. % 105.80% 99.27% 107.93% 106.37% 105.91% 99.22% 100.00%
Total Cost 325,991 315,544 308,498 277,077 255,175 234,533 227,217 6.19%
  YoY % 3.31% 2.28% 11.34% 8.58% 8.80% 3.22% -
  Horiz. % 143.47% 138.87% 135.77% 121.94% 112.30% 103.22% 100.00%
Net Worth 1,714,999 1,994,703 1,985,342 1,735,855 1,648,044 1,623,511 1,525,889 1.96%
  YoY % -14.02% 0.47% 14.37% 5.33% 1.51% 6.40% -
  Horiz. % 112.39% 130.72% 130.11% 113.76% 108.01% 106.40% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,714,999 1,994,703 1,985,342 1,735,855 1,648,044 1,623,511 1,525,889 1.96%
  YoY % -14.02% 0.47% 14.37% 5.33% 1.51% 6.40% -
  Horiz. % 112.39% 130.72% 130.11% 113.76% 108.01% 106.40% 100.00%
NOSH 398,383 398,383 331,986 331,986 331,986 331,986 220,300 10.37%
  YoY % 0.00% 20.00% 0.00% 0.00% 0.00% 50.70% -
  Horiz. % 180.84% 180.84% 150.70% 150.70% 150.70% 150.70% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 19.29 % 19.65 % 19.03 % 20.30 % 20.40 % 19.61 % 18.21 % 0.96%
  YoY % -1.83% 3.26% -6.26% -0.49% 4.03% 7.69% -
  Horiz. % 105.93% 107.91% 104.50% 111.48% 112.03% 107.69% 100.00%
ROE 4.54 % 3.87 % 3.65 % 4.07 % 3.97 % 3.52 % 3.31 % 5.40%
  YoY % 17.31% 6.03% -10.32% 2.52% 12.78% 6.34% -
  Horiz. % 137.16% 116.92% 110.27% 122.96% 119.94% 106.34% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 101.39 98.57 114.76 104.72 96.56 87.87 126.10 -3.57%
  YoY % 2.86% -14.11% 9.59% 8.45% 9.89% -30.32% -
  Horiz. % 80.40% 78.17% 91.01% 83.05% 76.57% 69.68% 100.00%
EPS 19.56 19.37 21.84 21.25 19.70 17.23 22.96 -2.63%
  YoY % 0.98% -11.31% 2.78% 7.87% 14.34% -24.96% -
  Horiz. % 85.19% 84.36% 95.12% 92.55% 85.80% 75.04% 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 4.3049 5.0070 5.9802 5.2287 4.9642 4.8903 6.9264 -7.61%
  YoY % -14.02% -16.27% 14.37% 5.33% 1.51% -29.40% -
  Horiz. % 62.15% 72.29% 86.34% 75.49% 71.67% 70.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 101.39 98.57 95.64 87.26 80.47 73.23 69.73 6.43%
  YoY % 2.86% 3.06% 9.60% 8.44% 9.89% 5.02% -
  Horiz. % 145.40% 141.36% 137.16% 125.14% 115.40% 105.02% 100.00%
EPS 19.56 19.37 18.20 17.71 16.41 14.36 12.70 7.46%
  YoY % 0.98% 6.43% 2.77% 7.92% 14.28% 13.07% -
  Horiz. % 154.02% 152.52% 143.31% 139.45% 129.21% 113.07% 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 4.3049 5.0070 4.9835 4.3573 4.1368 4.0753 3.8302 1.96%
  YoY % -14.02% 0.47% 14.37% 5.33% 1.51% 6.40% -
  Horiz. % 112.39% 130.72% 130.11% 113.76% 108.00% 106.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 11.6000 15.9200 19.8200 17.0000 15.3600 15.0800 16.6000 -
P/RPS 11.44 16.15 17.27 16.23 15.91 17.16 13.16 -2.31%
  YoY % -29.16% -6.49% 6.41% 2.01% -7.28% 30.40% -
  Horiz. % 86.93% 122.72% 131.23% 123.33% 120.90% 130.40% 100.00%
P/EPS 59.31 82.20 90.76 79.98 77.99 87.53 72.30 -3.24%
  YoY % -27.85% -9.43% 13.48% 2.55% -10.90% 21.07% -
  Horiz. % 82.03% 113.69% 125.53% 110.62% 107.87% 121.06% 100.00%
EY 1.69 1.22 1.10 1.25 1.28 1.14 1.38 3.43%
  YoY % 38.52% 10.91% -12.00% -2.34% 12.28% -17.39% -
  Horiz. % 122.46% 88.41% 79.71% 90.58% 92.75% 82.61% 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 2.69 3.18 3.31 3.25 3.09 3.08 2.40 1.92%
  YoY % -15.41% -3.93% 1.85% 5.18% 0.32% 28.33% -
  Horiz. % 112.08% 132.50% 137.92% 135.42% 128.75% 128.33% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 04/05/20 15/04/19 26/04/18 10/04/17 07/04/16 08/04/15 08/04/14 -
Price 12.9800 15.6800 16.1400 17.1800 15.5800 14.8800 16.6000 -
P/RPS 12.80 15.91 14.06 16.41 16.14 16.93 13.16 -0.46%
  YoY % -19.55% 13.16% -14.32% 1.67% -4.67% 28.65% -
  Horiz. % 97.26% 120.90% 106.84% 124.70% 122.64% 128.65% 100.00%
P/EPS 66.37 80.96 73.91 80.83 79.10 86.37 72.30 -1.41%
  YoY % -18.02% 9.54% -8.56% 2.19% -8.42% 19.46% -
  Horiz. % 91.80% 111.98% 102.23% 111.80% 109.41% 119.46% 100.00%
EY 1.51 1.24 1.35 1.24 1.26 1.16 1.38 1.51%
  YoY % 21.77% -8.15% 8.87% -1.59% 8.62% -15.94% -
  Horiz. % 109.42% 89.86% 97.83% 89.86% 91.30% 84.06% 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 3.02 3.13 2.70 3.29 3.14 3.04 2.40 3.90%
  YoY % -3.51% 15.93% -17.93% 4.78% 3.29% 26.67% -
  Horiz. % 125.83% 130.42% 112.50% 137.08% 130.83% 126.67% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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