Highlights

[LPI] YoY TTM Result on 2019-06-30 [#2]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 15-Jul-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     1.58%    YoY -     3.30%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,559,221 1,504,327 1,419,431 1,347,941 1,196,860 1,147,446 1,069,101 6.49%
  YoY % 3.65% 5.98% 5.30% 12.62% 4.31% 7.33% -
  Horiz. % 145.84% 140.71% 132.77% 126.08% 111.95% 107.33% 100.00%
PBT 415,579 404,194 382,280 535,146 383,299 274,428 235,282 9.94%
  YoY % 2.82% 5.73% -28.57% 39.62% 39.67% 16.64% -
  Horiz. % 176.63% 171.79% 162.48% 227.45% 162.91% 116.64% 100.00%
Tax -91,828 -90,789 -84,435 -79,088 -59,109 -59,917 -51,574 10.09%
  YoY % -1.14% -7.53% -6.76% -33.80% 1.35% -16.18% -
  Horiz. % 178.05% 176.04% 163.72% 153.35% 114.61% 116.18% 100.00%
NP 323,751 313,405 297,845 456,058 324,190 214,511 183,708 9.90%
  YoY % 3.30% 5.22% -34.69% 40.68% 51.13% 16.77% -
  Horiz. % 176.23% 170.60% 162.13% 248.25% 176.47% 116.77% 100.00%
NP to SH 323,751 313,405 297,845 456,058 324,190 214,511 183,708 9.90%
  YoY % 3.30% 5.22% -34.69% 40.68% 51.13% 16.77% -
  Horiz. % 176.23% 170.60% 162.13% 248.25% 176.47% 116.77% 100.00%
Tax Rate 22.10 % 22.46 % 22.09 % 14.78 % 15.42 % 21.83 % 21.92 % 0.14%
  YoY % -1.60% 1.67% 49.46% -4.15% -29.36% -0.41% -
  Horiz. % 100.82% 102.46% 100.78% 67.43% 70.35% 99.59% 100.00%
Total Cost 1,235,470 1,190,922 1,121,586 891,883 872,670 932,935 885,393 5.71%
  YoY % 3.74% 6.18% 25.75% 2.20% -6.46% 5.37% -
  Horiz. % 139.54% 134.51% 126.68% 100.73% 98.56% 105.37% 100.00%
Net Worth 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 1,600,689 1,391,487 6.76%
  YoY % 1.87% 11.26% 4.33% 4.61% 4.06% 15.03% -
  Horiz. % 148.07% 145.36% 130.65% 125.22% 119.70% 115.03% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 274,884 252,973 272,228 248,989 187,865 158,582 149,806 10.64%
  YoY % 8.66% -7.07% 9.33% 32.54% 18.47% 5.86% -
  Horiz. % 183.49% 168.87% 181.72% 166.21% 125.41% 105.86% 100.00%
Div Payout % 84.91 % 80.72 % 91.40 % 54.60 % 57.95 % 73.93 % 81.55 % 0.67%
  YoY % 5.19% -11.68% 67.40% -5.78% -21.62% -9.34% -
  Horiz. % 104.12% 98.98% 112.08% 66.95% 71.06% 90.66% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 1,600,689 1,391,487 6.76%
  YoY % 1.87% 11.26% 4.33% 4.61% 4.06% 15.03% -
  Horiz. % 148.07% 145.36% 130.65% 125.22% 119.70% 115.03% 100.00%
NOSH 398,383 398,383 331,986 331,986 331,986 220,322 220,335 10.37%
  YoY % 0.00% 20.00% 0.00% 0.00% 50.68% -0.01% -
  Horiz. % 180.81% 180.81% 150.67% 150.67% 150.67% 99.99% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 20.76 % 20.83 % 20.98 % 33.83 % 27.09 % 18.69 % 17.18 % 3.20%
  YoY % -0.34% -0.71% -37.98% 24.88% 44.94% 8.79% -
  Horiz. % 120.84% 121.25% 122.12% 196.92% 157.68% 108.79% 100.00%
ROE 15.71 % 15.49 % 16.38 % 26.17 % 19.46 % 13.40 % 13.20 % 2.94%
  YoY % 1.42% -5.43% -37.41% 34.48% 45.22% 1.52% -
  Horiz. % 119.02% 117.35% 124.09% 198.26% 147.42% 101.52% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 391.39 377.61 427.56 406.02 360.52 520.80 485.21 -3.52%
  YoY % 3.65% -11.68% 5.31% 12.62% -30.78% 7.33% -
  Horiz. % 80.66% 77.82% 88.12% 83.68% 74.30% 107.33% 100.00%
EPS 81.27 78.67 89.72 137.37 97.65 97.36 83.38 -0.43%
  YoY % 3.30% -12.32% -34.69% 40.68% 0.30% 16.77% -
  Horiz. % 97.47% 94.35% 107.60% 164.75% 117.11% 116.77% 100.00%
DPS 69.00 63.50 82.00 75.00 56.59 72.00 68.00 0.24%
  YoY % 8.66% -22.56% 9.33% 32.53% -21.40% 5.88% -
  Horiz. % 101.47% 93.38% 120.59% 110.29% 83.22% 105.88% 100.00%
NAPS 5.1720 5.0772 5.4759 5.2484 5.0173 7.2652 6.3153 -3.27%
  YoY % 1.87% -7.28% 4.33% 4.61% -30.94% 15.04% -
  Horiz. % 81.90% 80.40% 86.71% 83.11% 79.45% 115.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 391.39 377.61 356.30 338.35 300.43 288.03 268.36 6.49%
  YoY % 3.65% 5.98% 5.31% 12.62% 4.31% 7.33% -
  Horiz. % 145.85% 140.71% 132.77% 126.08% 111.95% 107.33% 100.00%
EPS 81.27 78.67 74.76 114.48 81.38 53.85 46.11 9.90%
  YoY % 3.30% 5.23% -34.70% 40.67% 51.12% 16.79% -
  Horiz. % 176.25% 170.61% 162.13% 248.28% 176.49% 116.79% 100.00%
DPS 69.00 63.50 68.33 62.50 47.16 39.81 37.60 10.64%
  YoY % 8.66% -7.07% 9.33% 32.53% 18.46% 5.88% -
  Horiz. % 183.51% 168.88% 181.73% 166.22% 125.43% 105.88% 100.00%
NAPS 5.1720 5.0772 4.5633 4.3737 4.1811 4.0180 3.4928 6.76%
  YoY % 1.87% 11.26% 4.34% 4.61% 4.06% 15.04% -
  Horiz. % 148.08% 145.36% 130.65% 125.22% 119.71% 115.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 15.7600 17.0800 18.8800 15.8600 13.8800 16.9000 15.2000 -
P/RPS 4.03 4.52 4.42 3.91 3.85 3.24 3.13 4.30%
  YoY % -10.84% 2.26% 13.04% 1.56% 18.83% 3.51% -
  Horiz. % 128.75% 144.41% 141.21% 124.92% 123.00% 103.51% 100.00%
P/EPS 19.39 21.71 21.04 11.55 14.21 17.36 18.23 1.03%
  YoY % -10.69% 3.18% 82.16% -18.72% -18.15% -4.77% -
  Horiz. % 106.36% 119.09% 115.41% 63.36% 77.95% 95.23% 100.00%
EY 5.16 4.61 4.75 8.66 7.04 5.76 5.49 -1.03%
  YoY % 11.93% -2.95% -45.15% 23.01% 22.22% 4.92% -
  Horiz. % 93.99% 83.97% 86.52% 157.74% 128.23% 104.92% 100.00%
DY 4.38 3.72 4.34 4.73 4.08 4.26 4.47 -0.34%
  YoY % 17.74% -14.29% -8.25% 15.93% -4.23% -4.70% -
  Horiz. % 97.99% 83.22% 97.09% 105.82% 91.28% 95.30% 100.00%
P/NAPS 3.05 3.36 3.45 3.02 2.77 2.33 2.41 4.00%
  YoY % -9.23% -2.61% 14.24% 9.03% 18.88% -3.32% -
  Horiz. % 126.56% 139.42% 143.15% 125.31% 114.94% 96.68% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 15/07/19 09/07/18 10/07/17 11/07/16 08/07/15 25/07/14 08/07/13 -
Price 16.0600 17.0000 18.6000 16.1400 14.1800 17.5800 15.6400 -
P/RPS 4.10 4.50 4.35 3.98 3.93 3.38 3.22 4.11%
  YoY % -8.89% 3.45% 9.30% 1.27% 16.27% 4.97% -
  Horiz. % 127.33% 139.75% 135.09% 123.60% 122.05% 104.97% 100.00%
P/EPS 19.76 21.61 20.73 11.75 14.52 18.06 18.76 0.87%
  YoY % -8.56% 4.25% 76.43% -19.08% -19.60% -3.73% -
  Horiz. % 105.33% 115.19% 110.50% 62.63% 77.40% 96.27% 100.00%
EY 5.06 4.63 4.82 8.51 6.89 5.54 5.33 -0.86%
  YoY % 9.29% -3.94% -43.36% 23.51% 24.37% 3.94% -
  Horiz. % 94.93% 86.87% 90.43% 159.66% 129.27% 103.94% 100.00%
DY 4.30 3.74 4.41 4.65 3.99 4.10 4.35 -0.19%
  YoY % 14.97% -15.19% -5.16% 16.54% -2.68% -5.75% -
  Horiz. % 98.85% 85.98% 101.38% 106.90% 91.72% 94.25% 100.00%
P/NAPS 3.11 3.35 3.40 3.08 2.83 2.42 2.48 3.84%
  YoY % -7.16% -1.47% 10.39% 8.83% 16.94% -2.42% -
  Horiz. % 125.40% 135.08% 137.10% 124.19% 114.11% 97.58% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers