Highlights

[LPI] YoY Quarter Result on 2019-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 15-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -8.15%    YoY -     6.42%
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 - 398,412
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.
 


 

527  224  507  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.965+0.295 
 WCT-WE 0.16+0.085 
 EKOVEST-WB 0.475+0.295 
 ARMADA 0.205+0.015 
 ECONBHD 0.715+0.13 
 SAPNRG 0.325+0.015 
 GADANG 0.90+0.185 
 ECONBHD-WA 0.28+0.09 
 GADANG-WB 0.395+0.15 
 IRIS 0.17+0.005 
Partners & Brokers