[LPI] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Annualized Quarter Result
Revenue	1,602,701	1,604,593	1,559,208	1,570,808	1,513,663	1,499,517	1,468,092	6.00%
YoY %	-0.12%	2.91%	-0.74%	3.78%	0.94%	2.14%	-	-
Horiz. %	109.17%	109.30%	106.21%	107.00%	103.10%	102.14%	100.00%	-
PBT	414,719	399,237	376,138	381,776	405,965	393,453	356,910	10.49%
YoY %	3.88%	6.14%	-1.48%	-5.96%	3.18%	10.24%	-	-
Horiz. %	116.20%	111.86%	105.39%	106.97%	113.74%	110.24%	100.00%	-
Tax	-92,358	-84,893	-80,258	-73,144	-91,916	-86,725	-80,434	9.62%
YoY %	-8.79%	-5.78%	-9.73%	20.42%	-5.99%	-7.82%	-	-
Horiz. %	114.82%	105.54%	99.78%	90.94%	114.28%	107.82%	100.00%	-
NP	322,361	314,344	295,880	308,632	314,049	306,728	276,476	10.74%
YoY %	2.55%	6.24%	-4.13%	-1.72%	2.39%	10.94%	-	-
Horiz. %	116.60%	113.70%	107.02%	111.63%	113.59%	110.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	322,361	314,344	295,880	308,632	314,049	306,728	276,476	10.74%
YoY %	2.55%	6.24%	-4.13%	-1.72%	2.39%	10.94%	-	-
Horiz. %	116.60%	113.70%	107.02%	111.63%	113.59%	110.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.27%	21.26%	21.34%	19.16%	22.64%	22.04%	22.54%	-
YoY %	4.75%	-0.37%	11.38%	-15.37%	2.72%	-2.22%	-	-
Horiz. %	98.80%	94.32%	94.68%	85.00%	100.44%	97.78%	100.00%	-
Total Cost	1,280,340	1,290,249	1,263,328	1,262,176	1,199,614	1,192,789	1,191,616	4.89%
YoY %	-0.77%	2.13%	0.09%	5.22%	0.57%	0.10%	-	-
Horiz. %	107.45%	108.28%	106.02%	105.92%	100.67%	100.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,961,398	1,912,756	2,060,436	1,994,703	2,156,765	2,086,451	2,022,670	-2.02%
YoY %	2.54%	-7.17%	3.30%	-7.51%	3.37%	3.15%	-	-
Horiz. %	96.97%	94.57%	101.87%	98.62%	106.63%	103.15%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	278,868	143,417	215,126	-	270,900	138,106	207,159	21.85%
YoY %	94.45%	-33.33%	0.00%	-	96.15%	-33.33%	-	-
Horiz. %	134.62%	69.23%	103.85%	-	130.77%	66.67%	100.00%	-
Div Payout %	86.51%	45.62%	72.71%	-	86.26%	45.03%	74.93%	-
YoY %	89.63%	-37.26%	0.00%	-	91.56%	-39.90%	-	-
Horiz. %	115.45%	60.88%	97.04%	-	115.12%	60.10%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	1,961,398	1,912,756	2,060,436	1,994,703	2,156,765	2,086,451	2,022,670	-2.02%
YoY %	2.54%	-7.17%	3.30%	-7.51%	3.37%	3.15%	-	-
Horiz. %	96.97%	94.57%	101.87%	98.62%	106.63%	103.15%	100.00%	-
NOSH	398,383	398,383	398,383	398,383	398,383	398,383	398,382	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	20.11%	19.59%	18.98%	19.65%	20.75%	20.46%	18.83%	-
YoY %	2.65%	3.21%	-3.41%	-5.30%	1.42%	8.66%	-	-
Horiz. %	106.80%	104.04%	100.80%	104.35%	110.20%	108.66%	100.00%	-
ROE	16.44%	16.43%	14.36%	15.47%	14.56%	14.70%	13.67%	-
YoY %	0.06%	14.42%	-7.18%	6.25%	-0.95%	7.53%	-	-
Horiz. %	120.26%	120.19%	105.05%	113.17%	106.51%	107.53%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	402.30	402.78	391.38	394.30	379.95	376.40	368.51	6.00%
YoY %	-0.12%	2.91%	-0.74%	3.78%	0.94%	2.14%	-	-
Horiz. %	109.17%	109.30%	106.21%	107.00%	103.10%	102.14%	100.00%	-
EPS	80.92	78.91	74.28	77.48	78.83	76.99	69.40	10.74%
YoY %	2.55%	6.23%	-4.13%	-1.71%	2.39%	10.94%	-	-
Horiz. %	116.60%	113.70%	107.03%	111.64%	113.59%	110.94%	100.00%	-
DPS	70.00	36.00	54.00	0.00	68.00	34.67	52.00	21.85%
YoY %	94.44%	-33.33%	0.00%	0.00%	96.13%	-33.33%	-	-
Horiz. %	134.62%	69.23%	103.85%	0.00%	130.77%	66.67%	100.00%	-
NAPS	4.9234	4.8013	5.172	5.007	5.4138	5.2373	5.0772	-2.02%
YoY %	2.54%	-7.17%	3.30%	-7.51%	3.37%	3.15%	-	-
Horiz. %	96.97%	94.57%	101.87%	98.62%	106.63%	103.15%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 398,383
RPS	402.30	402.78	391.38	394.30	379.95	376.40	368.51	6.00%
YoY %	-0.12%	2.91%	-0.74%	3.78%	0.94%	2.14%	-	-
Horiz. %	109.17%	109.30%	106.21%	107.00%	103.10%	102.14%	100.00%	-
EPS	80.92	78.91	74.28	77.48	78.83	76.99	69.40	10.74%
YoY %	2.55%	6.23%	-4.13%	-1.71%	2.39%	10.94%	-	-
Horiz. %	116.60%	113.70%	107.03%	111.64%	113.59%	110.94%	100.00%	-
DPS	70.00	36.00	54.00	0.00	68.00	34.67	52.00	21.85%
YoY %	94.44%	-33.33%	0.00%	0.00%	96.13%	-33.33%	-	-
Horiz. %	134.62%	69.23%	103.85%	0.00%	130.77%	66.67%	100.00%	-
NAPS	4.9234	4.8013	5.172	5.007	5.4138	5.2373	5.0772	-2.02%
YoY %	2.54%	-7.17%	3.30%	-7.51%	3.37%	3.15%	-	-
Horiz. %	96.97%	94.57%	101.87%	98.62%	106.63%	103.15%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	15.10	15.64	15.76	15.92	15.74	17.00	17.08	-
P/RPS	3.75	3.88	4.03	4.04	4.14	4.52	4.63	-13.07%
YoY %	-3.35%	-3.72%	-0.25%	-2.42%	-8.41%	-2.38%	-	-
Horiz. %	80.99%	83.80%	87.04%	87.26%	89.42%	97.62%	100.00%	-
P/EPS	18.66	19.82	21.22	20.55	19.97	22.08	24.61	-16.80%
YoY %	-5.85%	-6.60%	3.26%	2.90%	-9.56%	-10.28%	-	-
Horiz. %	75.82%	80.54%	86.23%	83.50%	81.15%	89.72%	100.00%	-
EY	5.36	5.05	4.71	4.87	5.01	4.53	4.06	20.28%
YoY %	6.14%	7.22%	-3.29%	-2.79%	10.60%	11.58%	-	-
Horiz. %	132.02%	124.38%	116.01%	119.95%	123.40%	111.58%	100.00%	-
DY	4.64	2.30	3.43	0.00	4.32	2.04	3.04	32.46%
YoY %	101.74%	-32.94%	0.00%	0.00%	111.76%	-32.89%	-	-
Horiz. %	152.63%	75.66%	112.83%	0.00%	142.11%	67.11%	100.00%	-
P/NAPS	3.07	3.26	3.05	3.18	2.91	3.25	3.36	-5.82%
YoY %	-5.83%	6.89%	-4.09%	9.28%	-10.46%	-3.27%	-	-
Horiz. %	91.37%	97.02%	90.77%	94.64%	86.61%	96.73%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	03/02/20	15/10/19	15/07/19	15/04/19	29/01/19	10/10/18	09/07/18	-
Price	14.80	15.48	16.06	15.68	16.42	16.80	17.00	-
P/RPS	3.68	3.84	4.10	3.98	4.32	4.46	4.61	-13.91%
YoY %	-4.17%	-6.34%	3.02%	-7.87%	-3.14%	-3.25%	-	-
Horiz. %	79.83%	83.30%	88.94%	86.33%	93.71%	96.75%	100.00%	-
P/EPS	18.29	19.62	21.62	20.24	20.83	21.82	24.50	-17.66%
YoY %	-6.78%	-9.25%	6.82%	-2.83%	-4.54%	-10.94%	-	-
Horiz. %	74.65%	80.08%	88.24%	82.61%	85.02%	89.06%	100.00%	-
EY	5.47	5.10	4.62	4.94	4.80	4.58	4.08	21.52%
YoY %	7.25%	10.39%	-6.48%	2.92%	4.80%	12.25%	-	-
Horiz. %	134.07%	125.00%	113.24%	121.08%	117.65%	112.25%	100.00%	-
DY	4.73	2.33	3.36	0.00	4.14	2.06	3.06	33.58%
YoY %	103.00%	-30.65%	0.00%	0.00%	100.97%	-32.68%	-	-
Horiz. %	154.58%	76.14%	109.80%	0.00%	135.29%	67.32%	100.00%	-
P/NAPS	3.01	3.22	3.11	3.13	3.03	3.21	3.35	-6.86%
YoY %	-6.52%	3.54%	-0.64%	3.30%	-5.61%	-4.18%	-	-
Horiz. %	89.85%	96.12%	92.84%	93.43%	90.45%	95.82%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 08 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

432

PTRANS

PERAK TRANSIT BERHAD

355

MPI

MALAYSIAN PACIFIC INDUSTRIES

348

HLIND

HONG LEONG INDUSTRIES BHD

348

YTLPOWR

YTL POWER INTERNATIONAL BHD

312

PBBANK

PUBLIC BANK BHD

242

CAPITALA

CAPITAL A BERHAD

231

SAPNRG

SAPURA ENERGY BERHAD

209

TOPGLOV

TOP GLOVE CORPORATION BHD

204

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

0.12

+0.005

100,928,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

ICONIC-WA

0.05

0.00

14,758,000

SENDAI

0.575

+0.005

13,804,400

BSLCORP-OR

0.005

0.00

12,469,600

KAB-CC

0.09

0.00

10,790,000

TANCO-WC

0.54

0.00

10,759,400

ICONIC

0.125

+0.005

10,020,000

More active Stocks

MPI

31.48

+0.28

100

VSTECS

2.97

+0.21

1,311,400

PIE

6.02

+0.19

149,700

HLIND

10.94

+0.14

100

DLADY

33.40

+0.12

1,600

PETDAG

21.92

+0.12

100

MISC

8.28

+0.08

24,800

MCEHLDG

1.64

+0.06

151,600

CRESNDO

3.40

+0.06

22,900

UTDPLT

25.46

+0.06

1,000

More gainer Stocks

HEIM

23.60

-0.16

1,400

KUAISHO-C17

0.08

-0.12

58,800

CARLSBG

19.34

-0.10

2,900

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

MNRB

2.26

-0.06

2,749,100

KUAISHO-C17

0.10

-0.055

70,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More