[LPI] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -12.65%
YoY- 2.75%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 389,025 390,592 353,048 380,998 363,493 406,788 352,710 6.73%
PBT 110,875 116,635 86,877 91,578 110,705 115,034 89,216 15.54%
Tax -26,872 -24,827 -21,139 -19,078 -27,708 -22,864 -21,152 17.24%
NP 84,003 91,808 65,738 72,500 82,997 92,170 68,064 15.01%
-
NP to SH 84,003 91,808 65,738 72,500 82,997 92,170 68,064 15.01%
-
Tax Rate 24.24% 21.29% 24.33% 20.83% 25.03% 19.88% 23.71% -
Total Cost 305,022 298,784 287,310 308,498 280,496 314,618 284,646 4.70%
-
Net Worth 2,156,765 2,086,451 2,022,670 1,985,342 1,920,904 1,825,823 1,817,922 12.03%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 167,320 - 103,579 - 149,393 - 89,636 51.43%
Div Payout % 199.18% - 157.56% - 180.00% - 131.69% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,156,765 2,086,451 2,022,670 1,985,342 1,920,904 1,825,823 1,817,922 12.03%
NOSH 398,383 398,383 398,382 331,986 331,986 331,986 331,986 12.88%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 21.59% 23.50% 18.62% 19.03% 22.83% 22.66% 19.30% -
ROE 3.89% 4.40% 3.25% 3.65% 4.32% 5.05% 3.74% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 97.65 98.04 88.62 114.76 109.49 122.53 106.24 -5.45%
EPS 21.09 23.04 16.50 21.84 25.00 27.76 20.51 1.87%
DPS 42.00 0.00 26.00 0.00 45.00 0.00 27.00 34.14%
NAPS 5.4138 5.2373 5.0772 5.9802 5.7861 5.4997 5.4759 -0.75%
Adjusted Per Share Value based on latest NOSH - 331,986
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 97.65 98.04 88.62 95.64 91.24 102.11 88.54 6.72%
EPS 21.09 23.04 16.50 18.20 20.83 23.14 17.09 15.00%
DPS 42.00 0.00 26.00 0.00 37.50 0.00 22.50 51.43%
NAPS 5.4138 5.2373 5.0772 4.9835 4.8218 4.5831 4.5633 12.03%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 15.74 17.00 17.08 19.82 18.16 17.54 18.88 -
P/RPS 16.12 17.34 19.27 17.27 16.59 14.31 17.77 -6.27%
P/EPS 74.65 73.77 103.51 90.76 72.64 63.18 92.09 -13.02%
EY 1.34 1.36 0.97 1.10 1.38 1.58 1.09 14.71%
DY 2.67 0.00 1.52 0.00 2.48 0.00 1.43 51.45%
P/NAPS 2.91 3.25 3.36 3.31 3.14 3.19 3.45 -10.70%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 29/01/19 10/10/18 09/07/18 26/04/18 10/01/18 09/10/17 10/07/17 -
Price 16.42 16.80 17.00 16.14 19.42 18.06 18.60 -
P/RPS 16.81 17.14 19.18 14.06 17.74 14.74 17.51 -2.67%
P/EPS 77.87 72.90 103.02 73.91 77.68 65.05 90.72 -9.65%
EY 1.28 1.37 0.97 1.35 1.29 1.54 1.10 10.60%
DY 2.56 0.00 1.53 0.00 2.32 0.00 1.45 45.92%
P/NAPS 3.03 3.21 3.35 2.70 3.36 3.28 3.40 -7.37%

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