[LPI] QoQ TTM Result on 31-Dec-2016 [#4]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	1,462,690	1,419,431	1,405,971	1,378,892	1,361,963	1,347,941	1,313,417	7.43%
YoY %	3.05%	0.96%	1.96%	1.24%	1.04%	2.63%	-	-
Horiz. %	111.37%	108.07%	107.05%	104.99%	103.70%	102.63%	100.00%	-
PBT	399,910	382,280	525,538	518,925	537,675	535,146	404,501	-0.75%
YoY %	4.61%	-27.26%	1.27%	-3.49%	0.47%	32.30%	-	-
Horiz. %	98.87%	94.51%	129.92%	128.29%	132.92%	132.30%	100.00%	-
Tax	-87,663	-84,435	-83,138	-81,702	-79,691	-79,088	-75,323	10.63%
YoY %	-3.82%	-1.56%	-1.76%	-2.52%	-0.76%	-5.00%	-	-
Horiz. %	116.38%	112.10%	110.38%	108.47%	105.80%	105.00%	100.00%	-
NP	312,247	297,845	442,400	437,223	457,984	456,058	329,178	-3.45%
YoY %	4.84%	-32.68%	1.18%	-4.53%	0.42%	38.54%	-	-
Horiz. %	94.86%	90.48%	134.40%	132.82%	139.13%	138.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	312,247	297,845	442,400	437,223	457,984	456,058	329,178	-3.45%
YoY %	4.84%	-32.68%	1.18%	-4.53%	0.42%	38.54%	-	-
Horiz. %	94.86%	90.48%	134.40%	132.82%	139.13%	138.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.92%	22.09%	15.82%	15.74%	14.82%	14.78%	18.62%	-
YoY %	-0.77%	39.63%	0.51%	6.21%	0.27%	-20.62%	-	-
Horiz. %	117.72%	118.64%	84.96%	84.53%	79.59%	79.38%	100.00%	-
Total Cost	1,150,443	1,121,586	963,571	941,669	903,979	891,883	984,239	10.95%
YoY %	2.57%	16.40%	2.33%	4.17%	1.36%	-9.38%	-	-
Horiz. %	116.89%	113.95%	97.90%	95.67%	91.85%	90.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,825,823	1,817,922	1,735,855	1,837,310	1,755,575	1,742,395	1,648,044	7.06%
YoY %	0.43%	4.73%	-5.52%	4.66%	0.76%	5.73%	-	-
Horiz. %	110.79%	110.31%	105.33%	111.48%	106.52%	105.73%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	272,228	272,228	265,588	265,588	248,989	248,989	232,390	11.11%
YoY %	0.00%	2.50%	0.00%	6.67%	0.00%	7.14%	-	-
Horiz. %	117.14%	117.14%	114.29%	114.29%	107.14%	107.14%	100.00%	-
Div Payout %	87.18%	91.40%	60.03%	60.74%	54.37%	54.60%	70.60%	-
YoY %	-4.62%	52.26%	-1.17%	11.72%	-0.42%	-22.66%	-	-
Horiz. %	123.48%	129.46%	85.03%	86.03%	77.01%	77.34%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	1,825,823	1,817,922	1,735,855	1,837,310	1,755,575	1,742,395	1,648,044	7.06%
YoY %	0.43%	4.73%	-5.52%	4.66%	0.76%	5.73%	-	-
Horiz. %	110.79%	110.31%	105.33%	111.48%	106.52%	105.73%	100.00%	-
NOSH	331,986	331,986	331,986	331,986	331,986	331,986	331,986	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%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	21.35%	20.98%	31.47%	31.71%	33.63%	33.83%	25.06%	-
YoY %	1.76%	-33.33%	-0.76%	-5.71%	-0.59%	35.00%	-	-
Horiz. %	85.20%	83.72%	125.58%	126.54%	134.20%	135.00%	100.00%	-
ROE	17.10%	16.38%	25.49%	23.80%	26.09%	26.17%	19.97%	-
YoY %	4.40%	-35.74%	7.10%	-8.78%	-0.31%	31.05%	-	-
Horiz. %	85.63%	82.02%	127.64%	119.18%	130.65%	131.05%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	440.59	427.56	423.50	415.35	410.25	406.02	395.62	7.43%
YoY %	3.05%	0.96%	1.96%	1.24%	1.04%	2.63%	-	-
Horiz. %	111.37%	108.07%	107.05%	104.99%	103.70%	102.63%	100.00%	-
EPS	94.05	89.72	133.26	131.70	137.95	137.37	99.15	-3.45%
YoY %	4.83%	-32.67%	1.18%	-4.53%	0.42%	38.55%	-	-
Horiz. %	94.86%	90.49%	134.40%	132.83%	139.13%	138.55%	100.00%	-
DPS	82.00	82.00	80.00	80.00	75.00	75.00	70.00	11.11%
YoY %	0.00%	2.50%	0.00%	6.67%	0.00%	7.14%	-	-
Horiz. %	117.14%	117.14%	114.29%	114.29%	107.14%	107.14%	100.00%	-
NAPS	5.4997	5.4759	5.2287	5.5343	5.2881	5.2484	4.9642	7.06%
YoY %	0.43%	4.73%	-5.52%	4.66%	0.76%	5.72%	-	-
Horiz. %	110.79%	110.31%	105.33%	111.48%	106.52%	105.72%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 331,986
RPS	367.16	356.30	352.92	346.12	341.87	338.35	329.69	7.43%
YoY %	3.05%	0.96%	1.96%	1.24%	1.04%	2.63%	-	-
Horiz. %	111.37%	108.07%	107.05%	104.98%	103.69%	102.63%	100.00%	-
EPS	78.38	74.76	111.05	109.75	114.96	114.48	82.63	-3.45%
YoY %	4.84%	-32.68%	1.18%	-4.53%	0.42%	38.55%	-	-
Horiz. %	94.86%	90.48%	134.39%	132.82%	139.13%	138.55%	100.00%	-
DPS	68.33	68.33	66.67	66.67	62.50	62.50	58.33	11.11%
YoY %	0.00%	2.49%	0.00%	6.67%	0.00%	7.15%	-	-
Horiz. %	117.14%	117.14%	114.30%	114.30%	107.15%	107.15%	100.00%	-
NAPS	4.5831	4.5633	4.3573	4.6119	4.4068	4.3737	4.1368	7.06%
YoY %	0.43%	4.73%	-5.52%	4.65%	0.76%	5.73%	-	-
Horiz. %	110.79%	110.31%	105.33%	111.48%	106.53%	105.73%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	17.54	18.88	17.00	16.38	16.58	15.86	15.36	-
P/RPS	3.98	4.42	4.01	3.94	4.04	3.91	3.88	1.70%
YoY %	-9.95%	10.22%	1.78%	-2.48%	3.32%	0.77%	-	-
Horiz. %	102.58%	113.92%	103.35%	101.55%	104.12%	100.77%	100.00%	-
P/EPS	18.65	21.04	12.76	12.44	12.02	11.55	15.49	13.16%
YoY %	-11.36%	64.89%	2.57%	3.49%	4.07%	-25.44%	-	-
Horiz. %	120.40%	135.83%	82.38%	80.31%	77.60%	74.56%	100.00%	-
EY	5.36	4.75	7.84	8.04	8.32	8.66	6.46	-11.69%
YoY %	12.84%	-39.41%	-2.49%	-3.37%	-3.93%	34.06%	-	-
Horiz. %	82.97%	73.53%	121.36%	124.46%	128.79%	134.06%	100.00%	-
DY	4.68	4.34	4.71	4.88	4.52	4.73	4.56	1.74%
YoY %	7.83%	-7.86%	-3.48%	7.96%	-4.44%	3.73%	-	-
Horiz. %	102.63%	95.18%	103.29%	107.02%	99.12%	103.73%	100.00%	-
P/NAPS	3.19	3.45	3.25	2.96	3.14	3.02	3.09	2.14%
YoY %	-7.54%	6.15%	9.80%	-5.73%	3.97%	-2.27%	-	-
Horiz. %	103.24%	111.65%	105.18%	95.79%	101.62%	97.73%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	09/10/17	10/07/17	10/04/17	06/02/17	06/10/16	11/07/16	07/04/16	-
Price	18.06	18.60	17.18	17.34	16.50	16.14	15.58	-
P/RPS	4.10	4.35	4.06	4.17	4.02	3.98	3.94	2.68%
YoY %	-5.75%	7.14%	-2.64%	3.73%	1.01%	1.02%	-	-
Horiz. %	104.06%	110.41%	103.05%	105.84%	102.03%	101.02%	100.00%	-
P/EPS	19.20	20.73	12.89	13.17	11.96	11.75	15.71	14.29%
YoY %	-7.38%	60.82%	-2.13%	10.12%	1.79%	-25.21%	-	-
Horiz. %	122.22%	131.95%	82.05%	83.83%	76.13%	74.79%	100.00%	-
EY	5.21	4.82	7.76	7.60	8.36	8.51	6.36	-12.43%
YoY %	8.09%	-37.89%	2.11%	-9.09%	-1.76%	33.81%	-	-
Horiz. %	81.92%	75.79%	122.01%	119.50%	131.45%	133.81%	100.00%	-
DY	4.54	4.41	4.66	4.61	4.55	4.65	4.49	0.74%
YoY %	2.95%	-5.36%	1.08%	1.32%	-2.15%	3.56%	-	-
Horiz. %	101.11%	98.22%	103.79%	102.67%	101.34%	103.56%	100.00%	-
P/NAPS	3.28	3.40	3.29	3.13	3.12	3.08	3.14	2.94%
YoY %	-3.53%	3.34%	5.11%	0.32%	1.30%	-1.91%	-	-
Horiz. %	104.46%	108.28%	104.78%	99.68%	99.36%	98.09%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

2024-05-02 09:30:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-05-02 09:20:00

VOLUME BREAKOUT

10 Mins

BUY

2024-05-02 09:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-02 09:20:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-02 09:00:00

TURTLE SYSTEM 20

Hourly

BUY

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

328

HLIND

HONG LEONG INDUSTRIES BHD

326

PTRANS

PERAK TRANSIT BERHAD

326

YTLPOWR

YTL POWER INTERNATIONAL BHD

228

MYEG

MY E.G. SERVICES BHD

206

CAPITALA

CAPITAL A BERHAD

173

PBBANK

PUBLIC BANK BHD

157

SAPNRG

SAPURA ENERGY BERHAD

151

MAYBANK

MALAYAN BANKING BHD

147

Daily Stocks

HSI-CVZ

0.22

+0.05

222,362,300

HSI-HUF

0.05

-0.035

142,975,700

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

BPURI

0.075

0.00

45,705,700

HSI-HUQ

0.06

-0.035

42,263,600

ICONIC-WA

0.035

-0.01

41,536,400

MYEG

0.92

-0.015

35,225,300

TOPGLOV

0.885

+0.005

33,827,400

More active Stocks

NESTLE

128.00

+0.80

13,500

DLADY

33.58

+0.72

12,600

GESHEN

4.41

+0.52

473,200

ALLIANZ

21.34

+0.30

13,000

CVIEW

1.54

+0.26

156,000

LPI

12.22

+0.22

144,500

RCECAP

2.98

+0.21

2,065,000

F&N

31.80

+0.20

82,600

ATECH

2.94

+0.18

1,661,300

HSI-CVH

0.75

+0.16

6,950,700

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

UWC

2.95

-0.13

1,159,200

KUAISHO-C17

0.08

-0.12

58,800

SHH

1.16

-0.12

200

BAUTO-C39

0.045

-0.105

210,000

HSI-HS5

0.335

-0.095

400,000

MASTER

3.68

-0.09

8,500

HSI-HU9

0.065

-0.085

35,000

HSI-HU2

0.115

-0.085

35,000

KUAISHO-C16

0.01

-0.085

20,000

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