Highlights

[LPI] YoY TTM Result on 2021-03-31 [#1]

Stock [LPI]: LPI CAPITAL BHD
Announcement Date 15-Apr-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 31-Mar-2021  [#1]
Profit Trend QoQ -     1.30%    YoY -     5.57%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,658,470 1,613,907 1,525,367 1,503,989 1,405,971 1,313,417 1,183,625 5.78%
  YoY % 2.76% 5.80% 1.42% 6.97% 7.05% 10.97% -
  Horiz. % 140.12% 136.35% 128.87% 127.07% 118.79% 110.97% 100.00%
PBT 433,797 417,191 409,831 406,533 525,538 404,501 350,021 3.64%
  YoY % 3.98% 1.80% 0.81% -22.64% 29.92% 15.56% -
  Horiz. % 123.93% 119.19% 117.09% 116.15% 150.14% 115.56% 100.00%
Tax -92,676 -94,071 -91,124 -90,802 -83,138 -75,323 -60,389 7.39%
  YoY % 1.48% -3.23% -0.35% -9.22% -10.38% -24.73% -
  Horiz. % 153.47% 155.78% 150.90% 150.36% 137.67% 124.73% 100.00%
NP 341,121 323,120 318,707 315,731 442,400 329,178 289,632 2.76%
  YoY % 5.57% 1.38% 0.94% -28.63% 34.40% 13.65% -
  Horiz. % 117.78% 111.56% 110.04% 109.01% 152.75% 113.65% 100.00%
NP to SH 341,121 323,120 318,707 315,731 442,400 329,178 289,632 2.76%
  YoY % 5.57% 1.38% 0.94% -28.63% 34.40% 13.65% -
  Horiz. % 117.78% 111.56% 110.04% 109.01% 152.75% 113.65% 100.00%
Tax Rate 21.36 % 22.55 % 22.23 % 22.34 % 15.82 % 18.62 % 17.25 % 3.62%
  YoY % -5.28% 1.44% -0.49% 41.21% -15.04% 7.94% -
  Horiz. % 123.83% 130.72% 128.87% 129.51% 91.71% 107.94% 100.00%
Total Cost 1,317,349 1,290,787 1,206,660 1,188,258 963,571 984,239 893,993 6.67%
  YoY % 2.06% 6.97% 1.55% 23.32% -2.10% 10.09% -
  Horiz. % 147.36% 144.38% 134.97% 132.92% 107.78% 110.09% 100.00%
Net Worth 1,992,831 1,714,999 1,994,703 1,985,342 1,735,855 1,648,044 1,623,511 3.47%
  YoY % 16.20% -14.02% 0.47% 14.37% 5.33% 1.51% -
  Horiz. % 122.75% 105.64% 122.86% 122.29% 106.92% 101.51% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 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 % 84.09 % 86.30 % 85.00 % 75.71 % 60.03 % 70.60 % 57.15 % 6.64%
  YoY % -2.56% 1.53% 12.27% 26.12% -14.97% 23.53% -
  Horiz. % 147.14% 151.01% 148.73% 132.48% 105.04% 123.53% 100.00%
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,992,831 1,714,999 1,994,703 1,985,342 1,735,855 1,648,044 1,623,511 3.47%
  YoY % 16.20% -14.02% 0.47% 14.37% 5.33% 1.51% -
  Horiz. % 122.75% 105.64% 122.86% 122.29% 106.92% 101.51% 100.00%
NOSH 398,383 398,383 398,383 331,986 331,986 331,986 331,986 3.08%
  YoY % 0.00% 0.00% 20.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 20.57 % 20.02 % 20.89 % 20.99 % 31.47 % 25.06 % 24.47 % -2.85%
  YoY % 2.75% -4.16% -0.48% -33.30% 25.58% 2.41% -
  Horiz. % 84.06% 81.81% 85.37% 85.78% 128.61% 102.41% 100.00%
ROE 17.12 % 18.84 % 15.98 % 15.90 % 25.49 % 19.97 % 17.84 % -0.68%
  YoY % -9.13% 17.90% 0.50% -37.62% 27.64% 11.94% -
  Horiz. % 95.96% 105.61% 89.57% 89.13% 142.88% 111.94% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 416.30 405.11 382.89 453.03 423.50 395.62 356.53 2.61%
  YoY % 2.76% 5.80% -15.48% 6.97% 7.05% 10.96% -
  Horiz. % 116.76% 113.63% 107.39% 127.07% 118.78% 110.96% 100.00%
EPS 85.63 81.11 80.00 95.10 133.26 99.15 87.24 -0.31%
  YoY % 5.57% 1.39% -15.88% -28.64% 34.40% 13.65% -
  Horiz. % 98.15% 92.97% 91.70% 109.01% 152.75% 113.65% 100.00%
DPS 72.00 70.00 68.00 72.00 80.00 70.00 49.86 6.31%
  YoY % 2.86% 2.94% -5.56% -10.00% 14.29% 40.39% -
  Horiz. % 144.40% 140.39% 136.38% 144.40% 160.45% 140.39% 100.00%
NAPS 5.0023 4.3049 5.0070 5.9802 5.2287 4.9642 4.8903 0.38%
  YoY % 16.20% -14.02% -16.27% 14.37% 5.33% 1.51% -
  Horiz. % 102.29% 88.03% 102.39% 122.29% 106.92% 101.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 416.30 405.11 382.89 377.52 352.92 329.69 297.11 5.78%
  YoY % 2.76% 5.80% 1.42% 6.97% 7.05% 10.97% -
  Horiz. % 140.12% 136.35% 128.87% 127.06% 118.78% 110.97% 100.00%
EPS 85.63 81.11 80.00 79.25 111.05 82.63 72.70 2.76%
  YoY % 5.57% 1.39% 0.95% -28.64% 34.39% 13.66% -
  Horiz. % 117.79% 111.57% 110.04% 109.01% 152.75% 113.66% 100.00%
DPS 72.00 70.00 68.00 60.00 66.67 58.33 41.55 9.59%
  YoY % 2.86% 2.94% 13.33% -10.00% 14.30% 40.39% -
  Horiz. % 173.29% 168.47% 163.66% 144.40% 160.46% 140.39% 100.00%
NAPS 5.0023 4.3049 5.0070 4.9835 4.3573 4.1368 4.0753 3.47%
  YoY % 16.20% -14.02% 0.47% 14.37% 5.33% 1.51% -
  Horiz. % 122.75% 105.63% 122.86% 122.29% 106.92% 101.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 13.6400 11.6000 15.9200 19.8200 17.0000 15.3600 15.0800 -
P/RPS 3.28 2.86 4.16 4.38 4.01 3.88 4.23 -4.15%
  YoY % 14.69% -31.25% -5.02% 9.23% 3.35% -8.27% -
  Horiz. % 77.54% 67.61% 98.35% 103.55% 94.80% 91.73% 100.00%
P/EPS 15.93 14.30 19.90 20.84 12.76 15.49 17.29 -1.35%
  YoY % 11.40% -28.14% -4.51% 63.32% -17.62% -10.41% -
  Horiz. % 92.13% 82.71% 115.10% 120.53% 73.80% 89.59% 100.00%
EY 6.28 6.99 5.03 4.80 7.84 6.46 5.79 1.36%
  YoY % -10.16% 38.97% 4.79% -38.78% 21.36% 11.57% -
  Horiz. % 108.46% 120.73% 86.87% 82.90% 135.41% 111.57% 100.00%
DY 5.28 6.03 4.27 3.63 4.71 4.56 3.31 8.09%
  YoY % -12.44% 41.22% 17.63% -22.93% 3.29% 37.76% -
  Horiz. % 159.52% 182.18% 129.00% 109.67% 142.30% 137.76% 100.00%
P/NAPS 2.73 2.69 3.18 3.31 3.25 3.09 3.08 -1.99%
  YoY % 1.49% -15.41% -3.93% 1.85% 5.18% 0.32% -
  Horiz. % 88.64% 87.34% 103.25% 107.47% 105.52% 100.32% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 15/04/21 04/05/20 15/04/19 26/04/18 10/04/17 07/04/16 08/04/15 -
Price 13.9000 12.9800 15.6800 16.1400 17.1800 15.5800 14.8800 -
P/RPS 3.34 3.20 4.10 3.56 4.06 3.94 4.17 -3.63%
  YoY % 4.37% -21.95% 15.17% -12.32% 3.05% -5.52% -
  Horiz. % 80.10% 76.74% 98.32% 85.37% 97.36% 94.48% 100.00%
P/EPS 16.23 16.00 19.60 16.97 12.89 15.71 17.06 -0.83%
  YoY % 1.44% -18.37% 15.50% 31.65% -17.95% -7.91% -
  Horiz. % 95.13% 93.79% 114.89% 99.47% 75.56% 92.09% 100.00%
EY 6.16 6.25 5.10 5.89 7.76 6.36 5.86 0.83%
  YoY % -1.44% 22.55% -13.41% -24.10% 22.01% 8.53% -
  Horiz. % 105.12% 106.66% 87.03% 100.51% 132.42% 108.53% 100.00%
DY 5.18 5.39 4.34 4.46 4.66 4.49 3.35 7.53%
  YoY % -3.90% 24.19% -2.69% -4.29% 3.79% 34.03% -
  Horiz. % 154.63% 160.90% 129.55% 133.13% 139.10% 134.03% 100.00%
P/NAPS 2.78 3.02 3.13 2.70 3.29 3.14 3.04 -1.48%
  YoY % -7.95% -3.51% 15.93% -17.93% 4.78% 3.29% -
  Horiz. % 91.45% 99.34% 102.96% 88.82% 108.22% 103.29% 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
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

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