Highlights

[LPI] YoY TTM Result on 2019-12-31 [#4]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 03-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     0.81%    YoY -     2.65%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,621,592 1,602,701 1,513,663 1,470,631 1,378,892 1,284,586 1,169,693 5.59%
  YoY % 1.18% 5.88% 2.93% 6.65% 7.34% 9.82% -
  Horiz. % 138.63% 137.02% 129.41% 125.73% 117.88% 109.82% 100.00%
PBT 433,565 414,719 405,965 403,749 518,925 393,066 341,949 4.03%
  YoY % 4.54% 2.16% 0.55% -22.20% 32.02% 14.95% -
  Horiz. % 126.79% 121.28% 118.72% 118.07% 151.76% 114.95% 100.00%
Tax -96,837 -92,358 -91,916 -89,955 -81,702 -72,077 -58,933 8.62%
  YoY % -4.85% -0.48% -2.18% -10.10% -13.35% -22.30% -
  Horiz. % 164.32% 156.72% 155.97% 152.64% 138.64% 122.30% 100.00%
NP 336,728 322,361 314,049 313,794 437,223 320,989 283,016 2.94%
  YoY % 4.46% 2.65% 0.08% -28.23% 36.21% 13.42% -
  Horiz. % 118.98% 113.90% 110.97% 110.88% 154.49% 113.42% 100.00%
NP to SH 336,728 322,361 314,049 313,794 437,223 320,989 283,016 2.94%
  YoY % 4.46% 2.65% 0.08% -28.23% 36.21% 13.42% -
  Horiz. % 118.98% 113.90% 110.97% 110.88% 154.49% 113.42% 100.00%
Tax Rate 22.34 % 22.27 % 22.64 % 22.28 % 15.74 % 18.34 % 17.23 % 4.42%
  YoY % 0.31% -1.63% 1.62% 41.55% -14.18% 6.44% -
  Horiz. % 129.66% 129.25% 131.40% 129.31% 91.35% 106.44% 100.00%
Total Cost 1,284,864 1,280,340 1,199,614 1,156,837 941,669 963,597 886,677 6.37%
  YoY % 0.35% 6.73% 3.70% 22.85% -2.28% 8.68% -
  Horiz. % 144.91% 144.40% 135.29% 130.47% 106.20% 108.68% 100.00%
Net Worth 2,066,532 1,961,398 2,156,765 1,920,904 1,837,310 1,738,610 1,649,344 3.83%
  YoY % 5.36% -9.06% 12.28% 4.55% 5.68% 5.41% -
  Horiz. % 125.29% 118.92% 130.76% 116.46% 111.40% 105.41% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 286,835 278,868 270,900 239,029 265,588 232,390 165,533 9.59%
  YoY % 2.86% 2.94% 13.33% -10.00% 14.29% 40.39% -
  Horiz. % 173.28% 168.47% 163.65% 144.40% 160.44% 140.39% 100.00%
Div Payout % 85.18 % 86.51 % 86.26 % 76.17 % 60.74 % 72.40 % 58.49 % 6.46%
  YoY % -1.54% 0.29% 13.25% 25.40% -16.10% 23.78% -
  Horiz. % 145.63% 147.91% 147.48% 130.23% 103.85% 123.78% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 2,066,532 1,961,398 2,156,765 1,920,904 1,837,310 1,738,610 1,649,344 3.83%
  YoY % 5.36% -9.06% 12.28% 4.55% 5.68% 5.41% -
  Horiz. % 125.29% 118.92% 130.76% 116.46% 111.40% 105.41% 100.00%
NOSH 398,383 398,383 398,383 331,986 331,986 331,986 220,852 10.32%
  YoY % 0.00% 0.00% 20.00% 0.00% 0.00% 50.32% -
  Horiz. % 180.38% 180.38% 180.38% 150.32% 150.32% 150.32% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 20.77 % 20.11 % 20.75 % 21.34 % 31.71 % 24.99 % 24.20 % -2.51%
  YoY % 3.28% -3.08% -2.76% -32.70% 26.89% 3.26% -
  Horiz. % 85.83% 83.10% 85.74% 88.18% 131.03% 103.26% 100.00%
ROE 16.29 % 16.44 % 14.56 % 16.34 % 23.80 % 18.46 % 17.16 % -0.86%
  YoY % -0.91% 12.91% -10.89% -31.34% 28.93% 7.58% -
  Horiz. % 94.93% 95.80% 84.85% 95.22% 138.69% 107.58% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 407.04 402.30 379.95 442.98 415.35 386.94 529.63 -4.29%
  YoY % 1.18% 5.88% -14.23% 6.65% 7.34% -26.94% -
  Horiz. % 76.85% 75.96% 71.74% 83.64% 78.42% 73.06% 100.00%
EPS 84.52 80.92 78.83 94.52 131.70 96.69 128.15 -6.70%
  YoY % 4.45% 2.65% -16.60% -28.23% 36.21% -24.55% -
  Horiz. % 65.95% 63.14% 61.51% 73.76% 102.77% 75.45% 100.00%
DPS 72.00 70.00 68.00 72.00 80.00 70.00 75.00 -0.68%
  YoY % 2.86% 2.94% -5.56% -10.00% 14.29% -6.67% -
  Horiz. % 96.00% 93.33% 90.67% 96.00% 106.67% 93.33% 100.00%
NAPS 5.1873 4.9234 5.4138 5.7861 5.5343 5.2370 7.4681 -5.89%
  YoY % 5.36% -9.06% -6.43% 4.55% 5.68% -29.88% -
  Horiz. % 69.46% 65.93% 72.49% 77.48% 74.11% 70.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,402
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 407.02 402.28 379.93 369.13 346.11 322.43 293.60 5.59%
  YoY % 1.18% 5.88% 2.93% 6.65% 7.34% 9.82% -
  Horiz. % 138.63% 137.02% 129.40% 125.73% 117.88% 109.82% 100.00%
EPS 84.52 80.91 78.83 78.76 109.74 80.57 71.04 2.94%
  YoY % 4.46% 2.64% 0.09% -28.23% 36.20% 13.41% -
  Horiz. % 118.98% 113.89% 110.97% 110.87% 154.48% 113.41% 100.00%
DPS 72.00 70.00 68.00 60.00 66.66 58.33 41.55 9.59%
  YoY % 2.86% 2.94% 13.33% -9.99% 14.28% 40.39% -
  Horiz. % 173.29% 168.47% 163.66% 144.40% 160.43% 140.39% 100.00%
NAPS 5.1870 4.9232 5.4135 4.8215 4.6117 4.3640 4.1399 3.83%
  YoY % 5.36% -9.06% 12.28% 4.55% 5.68% 5.41% -
  Horiz. % 125.29% 118.92% 130.76% 116.46% 111.40% 105.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 13.7200 15.1000 15.7400 18.1600 16.3800 16.0800 18.0600 -
P/RPS 3.37 3.75 4.14 4.10 3.94 4.16 3.41 -0.20%
  YoY % -10.13% -9.42% 0.98% 4.06% -5.29% 21.99% -
  Horiz. % 98.83% 109.97% 121.41% 120.23% 115.54% 121.99% 100.00%
P/EPS 16.23 18.66 19.97 19.21 12.44 16.63 14.09 2.38%
  YoY % -13.02% -6.56% 3.96% 54.42% -25.20% 18.03% -
  Horiz. % 115.19% 132.43% 141.73% 136.34% 88.29% 118.03% 100.00%
EY 6.16 5.36 5.01 5.20 8.04 6.01 7.10 -2.34%
  YoY % 14.93% 6.99% -3.65% -35.32% 33.78% -15.35% -
  Horiz. % 86.76% 75.49% 70.56% 73.24% 113.24% 84.65% 100.00%
DY 5.25 4.64 4.32 3.96 4.88 4.35 4.15 3.99%
  YoY % 13.15% 7.41% 9.09% -18.85% 12.18% 4.82% -
  Horiz. % 126.51% 111.81% 104.10% 95.42% 117.59% 104.82% 100.00%
P/NAPS 2.64 3.07 2.91 3.14 2.96 3.07 2.42 1.46%
  YoY % -14.01% 5.50% -7.32% 6.08% -3.58% 26.86% -
  Horiz. % 109.09% 126.86% 120.25% 129.75% 122.31% 126.86% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 03/02/21 03/02/20 29/01/19 10/01/18 06/02/17 27/01/16 28/01/15 -
Price 13.4600 14.8000 16.3800 19.4200 17.3400 15.7000 18.5000 -
P/RPS 3.31 3.68 4.31 4.38 4.17 4.06 3.49 -0.88%
  YoY % -10.05% -14.62% -1.60% 5.04% 2.71% 16.33% -
  Horiz. % 94.84% 105.44% 123.50% 125.50% 119.48% 116.33% 100.00%
P/EPS 15.92 18.29 20.78 20.55 13.17 16.24 14.44 1.64%
  YoY % -12.96% -11.98% 1.12% 56.04% -18.90% 12.47% -
  Horiz. % 110.25% 126.66% 143.91% 142.31% 91.20% 112.47% 100.00%
EY 6.28 5.47 4.81 4.87 7.60 6.16 6.93 -1.63%
  YoY % 14.81% 13.72% -1.23% -35.92% 23.38% -11.11% -
  Horiz. % 90.62% 78.93% 69.41% 70.27% 109.67% 88.89% 100.00%
DY 5.35 4.73 4.15 3.71 4.61 4.46 4.05 4.74%
  YoY % 13.11% 13.98% 11.86% -19.52% 3.36% 10.12% -
  Horiz. % 132.10% 116.79% 102.47% 91.60% 113.83% 110.12% 100.00%
P/NAPS 2.59 3.01 3.03 3.36 3.13 3.00 2.48 0.73%
  YoY % -13.95% -0.66% -9.82% 7.35% 4.33% 20.97% -
  Horiz. % 104.44% 121.37% 122.18% 135.48% 126.21% 120.97% 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
 
 

520  401  580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UCREST 0.35+0.055 
 FOCUS 0.15-0.09 
 MINDA 0.155-0.005 
 LKL 0.315-0.025 
 KEYASIC 0.15+0.01 
 RUBEREX 1.47+0.10 
 CAREPLS 2.08+0.16 
 FOCUS-PA 0.015-0.005 
 BJCORP 0.38-0.015 
 HSI-HGK 0.175-0.02 

FEATURED POSTS

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