Highlights

[LPI] YoY TTM Result on 2017-09-30 [#3]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 09-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     4.84%    YoY -     -31.82%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,598,464 1,592,470 1,488,131 1,462,690 1,361,963 1,245,131 1,165,174 5.41%
  YoY % 0.38% 7.01% 1.74% 7.40% 9.38% 6.86% -
  Horiz. % 137.19% 136.67% 127.72% 125.53% 116.89% 106.86% 100.00%
PBT 425,589 410,303 405,795 399,910 537,675 400,749 279,959 7.22%
  YoY % 3.73% 1.11% 1.47% -25.62% 34.17% 43.15% -
  Horiz. % 152.02% 146.56% 144.95% 142.85% 192.05% 143.15% 100.00%
Tax -97,490 -90,542 -92,752 -87,663 -79,691 -64,912 -61,610 7.94%
  YoY % -7.67% 2.38% -5.81% -10.00% -22.77% -5.36% -
  Horiz. % 158.24% 146.96% 150.55% 142.29% 129.35% 105.36% 100.00%
NP 328,099 319,761 313,043 312,247 457,984 335,837 218,349 7.02%
  YoY % 2.61% 2.15% 0.25% -31.82% 36.37% 53.81% -
  Horiz. % 150.26% 146.44% 143.37% 143.00% 209.75% 153.81% 100.00%
NP to SH 328,099 319,761 313,043 312,247 457,984 335,837 218,349 7.02%
  YoY % 2.61% 2.15% 0.25% -31.82% 36.37% 53.81% -
  Horiz. % 150.26% 146.44% 143.37% 143.00% 209.75% 153.81% 100.00%
Tax Rate 22.91 % 22.07 % 22.86 % 21.92 % 14.82 % 16.20 % 22.01 % 0.67%
  YoY % 3.81% -3.46% 4.29% 47.91% -8.52% -26.40% -
  Horiz. % 104.09% 100.27% 103.86% 99.59% 67.33% 73.60% 100.00%
Total Cost 1,270,365 1,272,709 1,175,088 1,150,443 903,979 909,294 946,825 5.02%
  YoY % -0.18% 8.31% 2.14% 27.26% -0.58% -3.96% -
  Horiz. % 134.17% 134.42% 124.11% 121.51% 95.47% 96.04% 100.00%
Net Worth 1,756,988 1,912,756 2,086,451 1,825,823 1,755,575 1,616,439 1,610,360 1.46%
  YoY % -8.14% -8.32% 14.27% 4.00% 8.61% 0.38% -
  Horiz. % 109.11% 118.78% 129.56% 113.38% 109.02% 100.38% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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 % 86.21 % 85.97 % 80.81 % 87.18 % 54.37 % 55.94 % 72.63 % 2.90%
  YoY % 0.28% 6.39% -7.31% 60.35% -2.81% -22.98% -
  Horiz. % 118.70% 118.37% 111.26% 120.03% 74.86% 77.02% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,756,988 1,912,756 2,086,451 1,825,823 1,755,575 1,616,439 1,610,360 1.46%
  YoY % -8.14% -8.32% 14.27% 4.00% 8.61% 0.38% -
  Horiz. % 109.11% 118.78% 129.56% 113.38% 109.02% 100.38% 100.00%
NOSH 398,383 398,383 398,383 331,986 331,986 331,986 220,298 10.37%
  YoY % 0.00% 0.00% 20.00% 0.00% 0.00% 50.70% -
  Horiz. % 180.84% 180.84% 180.84% 150.70% 150.70% 150.70% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 20.53 % 20.08 % 21.04 % 21.35 % 33.63 % 26.97 % 18.74 % 1.53%
  YoY % 2.24% -4.56% -1.45% -36.52% 24.69% 43.92% -
  Horiz. % 109.55% 107.15% 112.27% 113.93% 179.46% 143.92% 100.00%
ROE 18.67 % 16.72 % 15.00 % 17.10 % 26.09 % 20.78 % 13.56 % 5.47%
  YoY % 11.66% 11.47% -12.28% -34.46% 25.55% 53.24% -
  Horiz. % 137.68% 123.30% 110.62% 126.11% 192.40% 153.24% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 401.24 399.73 373.54 440.59 410.25 375.06 528.91 -4.50%
  YoY % 0.38% 7.01% -15.22% 7.40% 9.38% -29.09% -
  Horiz. % 75.86% 75.58% 70.62% 83.30% 77.57% 70.91% 100.00%
EPS 82.36 80.26 78.58 94.05 137.95 101.16 99.12 -3.04%
  YoY % 2.62% 2.14% -16.45% -31.82% 36.37% 2.06% -
  Horiz. % 83.09% 80.97% 79.28% 94.88% 139.17% 102.06% 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 4.4103 4.8013 5.2373 5.4997 5.2881 4.8690 7.3099 -8.07%
  YoY % -8.14% -8.32% -4.77% 4.00% 8.61% -33.39% -
  Horiz. % 60.33% 65.68% 71.65% 75.24% 72.34% 66.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 401.24 399.73 373.54 367.16 341.87 312.55 292.48 5.41%
  YoY % 0.38% 7.01% 1.74% 7.40% 9.38% 6.86% -
  Horiz. % 137.19% 136.67% 127.71% 125.53% 116.89% 106.86% 100.00%
EPS 82.36 80.26 78.58 78.38 114.96 84.30 54.81 7.02%
  YoY % 2.62% 2.14% 0.26% -31.82% 36.37% 53.80% -
  Horiz. % 150.26% 146.43% 143.37% 143.00% 209.74% 153.80% 100.00%
DPS 71.00 69.00 63.50 68.33 62.50 47.16 39.81 10.11%
  YoY % 2.90% 8.66% -7.07% 9.33% 32.53% 18.46% -
  Horiz. % 178.35% 173.32% 159.51% 171.64% 157.00% 118.46% 100.00%
NAPS 4.4103 4.8013 5.2373 4.5831 4.4068 4.0575 4.0422 1.46%
  YoY % -8.14% -8.32% 14.27% 4.00% 8.61% 0.38% -
  Horiz. % 109.11% 118.78% 129.57% 113.38% 109.02% 100.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 12.9200 15.6400 17.0000 17.5400 16.5800 13.7800 17.5800 -
P/RPS 3.22 3.91 4.55 3.98 4.04 3.67 3.32 -0.51%
  YoY % -17.65% -14.07% 14.32% -1.49% 10.08% 10.54% -
  Horiz. % 96.99% 117.77% 137.05% 119.88% 121.69% 110.54% 100.00%
P/EPS 15.69 19.49 21.63 18.65 12.02 13.62 17.74 -2.02%
  YoY % -19.50% -9.89% 15.98% 55.16% -11.75% -23.22% -
  Horiz. % 88.44% 109.86% 121.93% 105.13% 67.76% 76.78% 100.00%
EY 6.37 5.13 4.62 5.36 8.32 7.34 5.64 2.05%
  YoY % 24.17% 11.04% -13.81% -35.58% 13.35% 30.14% -
  Horiz. % 112.94% 90.96% 81.91% 95.04% 147.52% 130.14% 100.00%
DY 5.50 4.41 3.74 4.68 4.52 4.11 4.10 5.01%
  YoY % 24.72% 17.91% -20.09% 3.54% 9.98% 0.24% -
  Horiz. % 134.15% 107.56% 91.22% 114.15% 110.24% 100.24% 100.00%
P/NAPS 2.93 3.26 3.25 3.19 3.14 2.83 2.40 3.38%
  YoY % -10.12% 0.31% 1.88% 1.59% 10.95% 17.92% -
  Horiz. % 122.08% 135.83% 135.42% 132.92% 130.83% 117.92% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 15/10/20 15/10/19 10/10/18 09/10/17 06/10/16 08/10/15 08/10/14 -
Price 12.8200 15.4800 16.8000 18.0600 16.5000 14.4400 17.4800 -
P/RPS 3.20 3.87 4.50 4.10 4.02 3.85 3.30 -0.51%
  YoY % -17.31% -14.00% 9.76% 1.99% 4.42% 16.67% -
  Horiz. % 96.97% 117.27% 136.36% 124.24% 121.82% 116.67% 100.00%
P/EPS 15.57 19.29 21.38 19.20 11.96 14.27 17.64 -2.06%
  YoY % -19.28% -9.78% 11.35% 60.54% -16.19% -19.10% -
  Horiz. % 88.27% 109.35% 121.20% 108.84% 67.80% 80.90% 100.00%
EY 6.42 5.19 4.68 5.21 8.36 7.01 5.67 2.09%
  YoY % 23.70% 10.90% -10.17% -37.68% 19.26% 23.63% -
  Horiz. % 113.23% 91.53% 82.54% 91.89% 147.44% 123.63% 100.00%
DY 5.54 4.46 3.78 4.54 4.55 3.92 4.12 5.05%
  YoY % 24.22% 17.99% -16.74% -0.22% 16.07% -4.85% -
  Horiz. % 134.47% 108.25% 91.75% 110.19% 110.44% 95.15% 100.00%
P/NAPS 2.91 3.22 3.21 3.28 3.12 2.97 2.39 3.33%
  YoY % -9.63% 0.31% -2.13% 5.13% 5.05% 24.27% -
  Horiz. % 121.76% 134.73% 134.31% 137.24% 130.54% 124.27% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

356  396  630  1090 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.705-0.04 
 PRIVA 0.225+0.02 
 DNEX 0.89+0.025 
 SERBADK-WA 0.12-0.005 
 KNM 0.20-0.005 
 QES 0.82+0.08 
 JETSON 0.44+0.055 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 SOLUTN 1.50+0.06 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS