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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,626,550 1,559,221 1,504,327 1,419,431 1,347,941 1,196,860 1,147,446 5.98%
  YoY % 4.32% 3.65% 5.98% 5.30% 12.62% 4.31% -
  Horiz. % 141.75% 135.89% 131.10% 123.70% 117.47% 104.31% 100.00%
PBT 424,863 415,579 404,194 382,280 535,146 383,299 274,428 7.55%
  YoY % 2.23% 2.82% 5.73% -28.57% 39.62% 39.67% -
  Horiz. % 154.82% 151.43% 147.29% 139.30% 195.00% 139.67% 100.00%
Tax -95,124 -91,828 -90,789 -84,435 -79,088 -59,109 -59,917 8.00%
  YoY % -3.59% -1.14% -7.53% -6.76% -33.80% 1.35% -
  Horiz. % 158.76% 153.26% 151.52% 140.92% 132.00% 98.65% 100.00%
NP 329,739 323,751 313,405 297,845 456,058 324,190 214,511 7.42%
  YoY % 1.85% 3.30% 5.22% -34.69% 40.68% 51.13% -
  Horiz. % 153.72% 150.93% 146.10% 138.85% 212.60% 151.13% 100.00%
NP to SH 329,739 323,751 313,405 297,845 456,058 324,190 214,511 7.42%
  YoY % 1.85% 3.30% 5.22% -34.69% 40.68% 51.13% -
  Horiz. % 153.72% 150.93% 146.10% 138.85% 212.60% 151.13% 100.00%
Tax Rate 22.39 % 22.10 % 22.46 % 22.09 % 14.78 % 15.42 % 21.83 % 0.42%
  YoY % 1.31% -1.60% 1.67% 49.46% -4.15% -29.36% -
  Horiz. % 102.57% 101.24% 102.89% 101.19% 67.70% 70.64% 100.00%
Total Cost 1,296,811 1,235,470 1,190,922 1,121,586 891,883 872,670 932,935 5.64%
  YoY % 4.96% 3.74% 6.18% 25.75% 2.20% -6.46% -
  Horiz. % 139.00% 132.43% 127.65% 120.22% 95.60% 93.54% 100.00%
Net Worth 1,818,897 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 1,600,689 2.15%
  YoY % -11.72% 1.87% 11.26% 4.33% 4.61% 4.06% -
  Horiz. % 113.63% 128.72% 126.36% 113.57% 108.85% 104.06% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 282,851 274,884 252,973 272,228 248,989 187,865 158,582 10.11%
  YoY % 2.90% 8.66% -7.07% 9.33% 32.54% 18.47% -
  Horiz. % 178.36% 173.34% 159.52% 171.66% 157.01% 118.47% 100.00%
Div Payout % 85.78 % 84.91 % 80.72 % 91.40 % 54.60 % 57.95 % 73.93 % 2.51%
  YoY % 1.02% 5.19% -11.68% 67.40% -5.78% -21.62% -
  Horiz. % 116.03% 114.85% 109.18% 123.63% 73.85% 78.38% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,818,897 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 1,600,689 2.15%
  YoY % -11.72% 1.87% 11.26% 4.33% 4.61% 4.06% -
  Horiz. % 113.63% 128.72% 126.36% 113.57% 108.85% 104.06% 100.00%
NOSH 398,383 398,383 398,383 331,986 331,986 331,986 220,322 10.37%
  YoY % 0.00% 0.00% 20.00% 0.00% 0.00% 50.68% -
  Horiz. % 180.82% 180.82% 180.82% 150.68% 150.68% 150.68% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 20.27 % 20.76 % 20.83 % 20.98 % 33.83 % 27.09 % 18.69 % 1.36%
  YoY % -2.36% -0.34% -0.71% -37.98% 24.88% 44.94% -
  Horiz. % 108.45% 111.08% 111.45% 112.25% 181.01% 144.94% 100.00%
ROE 18.13 % 15.71 % 15.49 % 16.38 % 26.17 % 19.46 % 13.40 % 5.16%
  YoY % 15.40% 1.42% -5.43% -37.41% 34.48% 45.22% -
  Horiz. % 135.30% 117.24% 115.60% 122.24% 195.30% 145.22% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 408.29 391.39 377.61 427.56 406.02 360.52 520.80 -3.97%
  YoY % 4.32% 3.65% -11.68% 5.31% 12.62% -30.78% -
  Horiz. % 78.40% 75.15% 72.51% 82.10% 77.96% 69.22% 100.00%
EPS 82.77 81.27 78.67 89.72 137.37 97.65 97.36 -2.67%
  YoY % 1.85% 3.30% -12.32% -34.69% 40.68% 0.30% -
  Horiz. % 85.01% 83.47% 80.80% 92.15% 141.09% 100.30% 100.00%
DPS 71.00 69.00 63.50 82.00 75.00 56.59 72.00 -0.23%
  YoY % 2.90% 8.66% -22.56% 9.33% 32.53% -21.40% -
  Horiz. % 98.61% 95.83% 88.19% 113.89% 104.17% 78.60% 100.00%
NAPS 4.5657 5.1720 5.0772 5.4759 5.2484 5.0173 7.2652 -7.44%
  YoY % -11.72% 1.87% -7.28% 4.33% 4.61% -30.94% -
  Horiz. % 62.84% 71.19% 69.88% 75.37% 72.24% 69.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,418
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 408.25 391.35 377.57 356.27 338.32 300.40 288.00 5.98%
  YoY % 4.32% 3.65% 5.98% 5.31% 12.62% 4.31% -
  Horiz. % 141.75% 135.89% 131.10% 123.70% 117.47% 104.31% 100.00%
EPS 82.76 81.26 78.66 74.76 114.47 81.37 53.84 7.42%
  YoY % 1.85% 3.31% 5.22% -34.69% 40.68% 51.13% -
  Horiz. % 153.71% 150.93% 146.10% 138.86% 212.61% 151.13% 100.00%
DPS 70.99 68.99 63.49 68.33 62.49 47.15 39.80 10.12%
  YoY % 2.90% 8.66% -7.08% 9.35% 32.53% 18.47% -
  Horiz. % 178.37% 173.34% 159.52% 171.68% 157.01% 118.47% 100.00%
NAPS 4.5653 5.1715 5.0767 4.5628 4.3733 4.1807 4.0176 2.15%
  YoY % -11.72% 1.87% 11.26% 4.33% 4.61% 4.06% -
  Horiz. % 113.63% 128.72% 126.36% 113.57% 108.85% 104.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 13.4000 15.7600 17.0800 18.8800 15.8600 13.8800 16.9000 -
P/RPS 3.28 4.03 4.52 4.42 3.91 3.85 3.24 0.20%
  YoY % -18.61% -10.84% 2.26% 13.04% 1.56% 18.83% -
  Horiz. % 101.23% 124.38% 139.51% 136.42% 120.68% 118.83% 100.00%
P/EPS 16.19 19.39 21.71 21.04 11.55 14.21 17.36 -1.16%
  YoY % -16.50% -10.69% 3.18% 82.16% -18.72% -18.15% -
  Horiz. % 93.26% 111.69% 125.06% 121.20% 66.53% 81.85% 100.00%
EY 6.18 5.16 4.61 4.75 8.66 7.04 5.76 1.18%
  YoY % 19.77% 11.93% -2.95% -45.15% 23.01% 22.22% -
  Horiz. % 107.29% 89.58% 80.03% 82.47% 150.35% 122.22% 100.00%
DY 5.30 4.38 3.72 4.34 4.73 4.08 4.26 3.70%
  YoY % 21.00% 17.74% -14.29% -8.25% 15.93% -4.23% -
  Horiz. % 124.41% 102.82% 87.32% 101.88% 111.03% 95.77% 100.00%
P/NAPS 2.93 3.05 3.36 3.45 3.02 2.77 2.33 3.89%
  YoY % -3.93% -9.23% -2.61% 14.24% 9.03% 18.88% -
  Horiz. % 125.75% 130.90% 144.21% 148.07% 129.61% 118.88% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 17/08/20 15/07/19 09/07/18 10/07/17 11/07/16 08/07/15 25/07/14 -
Price 13.2000 16.0600 17.0000 18.6000 16.1400 14.1800 17.5800 -
P/RPS 3.23 4.10 4.50 4.35 3.98 3.93 3.38 -0.75%
  YoY % -21.22% -8.89% 3.45% 9.30% 1.27% 16.27% -
  Horiz. % 95.56% 121.30% 133.14% 128.70% 117.75% 116.27% 100.00%
P/EPS 15.95 19.76 21.61 20.73 11.75 14.52 18.06 -2.05%
  YoY % -19.28% -8.56% 4.25% 76.43% -19.08% -19.60% -
  Horiz. % 88.32% 109.41% 119.66% 114.78% 65.06% 80.40% 100.00%
EY 6.27 5.06 4.63 4.82 8.51 6.89 5.54 2.08%
  YoY % 23.91% 9.29% -3.94% -43.36% 23.51% 24.37% -
  Horiz. % 113.18% 91.34% 83.57% 87.00% 153.61% 124.37% 100.00%
DY 5.38 4.30 3.74 4.41 4.65 3.99 4.10 4.63%
  YoY % 25.12% 14.97% -15.19% -5.16% 16.54% -2.68% -
  Horiz. % 131.22% 104.88% 91.22% 107.56% 113.41% 97.32% 100.00%
P/NAPS 2.89 3.11 3.35 3.40 3.08 2.83 2.42 3.00%
  YoY % -7.07% -7.16% -1.47% 10.39% 8.83% 16.94% -
  Horiz. % 119.42% 128.51% 138.43% 140.50% 127.27% 116.94% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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