[LPI] QoQ Quarter Result on 30-Sep-2017 [#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- 35.42%
YoY- 18.52%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 353,048 380,998 363,493 406,788 352,710 347,640 355,552 -0.47%
PBT 86,877 91,578 110,705 115,034 89,216 88,794 106,866 -12.92%
Tax -21,139 -19,078 -27,708 -22,864 -21,152 -18,231 -25,416 -11.58%
NP 65,738 72,500 82,997 92,170 68,064 70,563 81,450 -13.34%
-
NP to SH 65,738 72,500 82,997 92,170 68,064 70,563 81,450 -13.34%
-
Tax Rate 24.33% 20.83% 25.03% 19.88% 23.71% 20.53% 23.78% -
Total Cost 287,310 308,498 280,496 314,618 284,646 277,077 274,102 3.19%
-
Net Worth 2,022,670 1,985,342 1,920,904 1,825,823 1,817,922 1,735,855 1,837,310 6.63%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 103,579 - 149,393 - 89,636 - 182,592 -31.54%
Div Payout % 157.56% - 180.00% - 131.69% - 224.18% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,022,670 1,985,342 1,920,904 1,825,823 1,817,922 1,735,855 1,837,310 6.63%
NOSH 398,382 331,986 331,986 331,986 331,986 331,986 331,986 12.96%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 18.62% 19.03% 22.83% 22.66% 19.30% 20.30% 22.91% -
ROE 3.25% 3.65% 4.32% 5.05% 3.74% 4.07% 4.43% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 88.62 114.76 109.49 122.53 106.24 104.72 107.10 -11.89%
EPS 16.50 21.84 25.00 27.76 20.51 21.25 24.53 -23.28%
DPS 26.00 0.00 45.00 0.00 27.00 0.00 55.00 -39.39%
NAPS 5.0772 5.9802 5.7861 5.4997 5.4759 5.2287 5.5343 -5.59%
Adjusted Per Share Value based on latest NOSH - 331,986
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 88.62 95.64 91.24 102.11 88.54 87.26 89.25 -0.47%
EPS 16.50 18.20 20.83 23.14 17.09 17.71 20.45 -13.36%
DPS 26.00 0.00 37.50 0.00 22.50 0.00 45.83 -31.54%
NAPS 5.0772 4.9835 4.8218 4.5831 4.5633 4.3573 4.6119 6.63%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 17.08 19.82 18.16 17.54 18.88 17.00 16.38 -
P/RPS 19.27 17.27 16.59 14.31 17.77 16.23 15.29 16.72%
P/EPS 103.51 90.76 72.64 63.18 92.09 79.98 66.76 34.06%
EY 0.97 1.10 1.38 1.58 1.09 1.25 1.50 -25.27%
DY 1.52 0.00 2.48 0.00 1.43 0.00 3.36 -41.15%
P/NAPS 3.36 3.31 3.14 3.19 3.45 3.25 2.96 8.84%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 09/07/18 26/04/18 10/01/18 09/10/17 10/07/17 10/04/17 06/02/17 -
Price 17.00 16.14 19.42 18.06 18.60 17.18 17.34 -
P/RPS 19.18 14.06 17.74 14.74 17.51 16.41 16.19 11.99%
P/EPS 103.02 73.91 77.68 65.05 90.72 80.83 70.68 28.64%
EY 0.97 1.35 1.29 1.54 1.10 1.24 1.41 -22.12%
DY 1.53 0.00 2.32 0.00 1.45 0.00 3.17 -38.55%
P/NAPS 3.35 2.70 3.36 3.28 3.40 3.29 3.13 4.64%

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
Post a Comment