[LPI] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	734,046	700,350	659,811	596,456	569,289	540,865	511,090	6.21%
YoY %	4.81%	6.14%	10.62%	4.77%	5.26%	5.83%	-	-
Horiz. %	143.62%	137.03%	129.10%	116.70%	111.39%	105.83%	100.00%	-
PBT	178,455	178,010	314,655	172,575	131,225	113,598	92,352	11.59%
YoY %	0.25%	-43.43%	82.33%	31.51%	15.52%	23.01%	-	-
Horiz. %	193.23%	192.75%	340.71%	186.87%	142.09%	123.01%	100.00%	-
Tax	-40,217	-39,383	-36,650	-29,639	-29,463	-24,907	-20,444	11.93%
YoY %	-2.12%	-7.46%	-23.65%	-0.60%	-18.29%	-21.83%	-	-
Horiz. %	196.72%	192.64%	179.27%	144.98%	144.12%	121.83%	100.00%	-
NP	138,238	138,627	278,005	142,936	101,762	88,691	71,908	11.50%
YoY %	-0.28%	-50.14%	94.50%	40.46%	14.74%	23.34%	-	-
Horiz. %	192.24%	192.78%	386.61%	198.78%	141.52%	123.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	138,238	138,627	278,005	142,936	101,762	88,691	71,908	11.50%
YoY %	-0.28%	-50.14%	94.50%	40.46%	14.74%	23.34%	-	-
Horiz. %	192.24%	192.78%	386.61%	198.78%	141.52%	123.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.54%	22.12%	11.65%	17.17%	22.45%	21.93%	22.14%	-
YoY %	1.90%	89.87%	-32.15%	-23.52%	2.37%	-0.95%	-	-
Horiz. %	101.81%	99.91%	52.62%	77.55%	101.40%	99.05%	100.00%	-
Total Cost	595,808	561,723	381,806	453,520	467,527	452,174	439,182	5.21%
YoY %	6.07%	47.12%	-15.81%	-3.00%	3.40%	2.96%	-	-
Horiz. %	135.66%	127.90%	86.94%	103.26%	106.45%	102.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,022,670	1,817,922	1,742,395	1,665,673	1,600,609	1,391,578	1,167,006	9.59%
YoY %	11.26%	4.33%	4.61%	4.06%	15.02%	19.24%	-	-
Horiz. %	173.32%	155.78%	149.30%	142.73%	137.16%	119.24%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	103,579	89,636	82,996	66,397	44,062	39,663	33,045	20.96%
YoY %	15.56%	8.00%	25.00%	50.69%	11.09%	20.03%	-	-
Horiz. %	313.45%	271.25%	251.16%	200.93%	133.34%	120.03%	100.00%	-
Div Payout %	74.93%	64.66%	29.85%	46.45%	43.30%	44.72%	45.96%	-
YoY %	15.88%	116.62%	-35.74%	7.27%	-3.18%	-2.70%	-	-
Horiz. %	163.03%	140.69%	64.95%	101.07%	94.21%	97.30%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	2,022,670	1,817,922	1,742,395	1,665,673	1,600,609	1,391,578	1,167,006	9.59%
YoY %	11.26%	4.33%	4.61%	4.06%	15.02%	19.24%	-	-
Horiz. %	173.32%	155.78%	149.30%	142.73%	137.16%	119.24%	100.00%	-
NOSH	398,382	331,986	331,986	331,986	220,311	220,350	220,306	10.37%
YoY %	20.00%	0.00%	0.00%	50.69%	-0.02%	0.02%	-	-
Horiz. %	180.83%	150.69%	150.69%	150.69%	100.00%	100.02%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	18.83%	19.79%	42.13%	23.96%	17.88%	16.40%	14.07%	-
YoY %	-4.85%	-53.03%	75.83%	34.00%	9.02%	16.56%	-	-
Horiz. %	133.83%	140.65%	299.43%	170.29%	127.08%	116.56%	100.00%	-
ROE	6.83%	7.63%	15.96%	8.58%	6.36%	6.37%	6.16%	-
YoY %	-10.48%	-52.19%	86.01%	34.91%	-0.16%	3.41%	-	-
Horiz. %	110.88%	123.86%	259.09%	139.29%	103.25%	103.41%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	184.26	210.96	198.75	179.66	258.40	245.46	231.99	-3.76%
YoY %	-12.66%	6.14%	10.63%	-30.47%	5.27%	5.81%	-	-
Horiz. %	79.43%	90.93%	85.67%	77.44%	111.38%	105.81%	100.00%	-
EPS	34.70	41.76	83.74	43.05	46.19	40.25	32.64	1.02%
YoY %	-16.91%	-50.13%	94.52%	-6.80%	14.76%	23.31%	-	-
Horiz. %	106.31%	127.94%	256.56%	131.89%	141.51%	123.31%	100.00%	-
DPS	26.00	27.00	25.00	20.00	20.00	18.00	15.00	9.59%
YoY %	-3.70%	8.00%	25.00%	0.00%	11.11%	20.00%	-	-
Horiz. %	173.33%	180.00%	166.67%	133.33%	133.33%	120.00%	100.00%	-
NAPS	5.0772	5.4759	5.2484	5.0173	7.2652	6.3153	5.2972	-0.70%
YoY %	-7.28%	4.33%	4.61%	-30.94%	15.04%	19.22%	-	-
Horiz. %	95.85%	103.37%	99.08%	94.72%	137.15%	119.22%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 331,986
RPS	184.26	175.80	165.62	149.72	142.90	135.77	128.29	6.21%
YoY %	4.81%	6.15%	10.62%	4.77%	5.25%	5.83%	-	-
Horiz. %	143.63%	137.03%	129.10%	116.70%	111.39%	105.83%	100.00%	-
EPS	34.70	34.80	69.78	35.88	25.54	22.26	18.05	11.50%
YoY %	-0.29%	-50.13%	94.48%	40.49%	14.73%	23.32%	-	-
Horiz. %	192.24%	192.80%	386.59%	198.78%	141.50%	123.32%	100.00%	-
DPS	26.00	22.50	20.83	16.67	11.06	9.96	8.30	20.95%
YoY %	15.56%	8.02%	24.96%	50.72%	11.04%	20.00%	-	-
Horiz. %	313.25%	271.08%	250.96%	200.84%	133.25%	120.00%	100.00%	-
NAPS	5.0772	4.5633	4.3737	4.1811	4.0178	3.4931	2.9294	9.59%
YoY %	11.26%	4.34%	4.61%	4.06%	15.02%	19.24%	-	-
Horiz. %	173.32%	155.78%	149.30%	142.73%	137.15%	119.24%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	17.08	18.88	15.86	13.88	16.90	15.20	13.42	-
P/RPS	9.27	8.95	7.98	7.73	6.54	6.19	5.78	8.18%
YoY %	3.58%	12.16%	3.23%	18.20%	5.65%	7.09%	-	-
Horiz. %	160.38%	154.84%	138.06%	133.74%	113.15%	107.09%	100.00%	-
P/EPS	49.22	45.21	18.94	32.24	36.59	37.76	41.12	3.04%
YoY %	8.87%	138.70%	-41.25%	-11.89%	-3.10%	-8.17%	-	-
Horiz. %	119.70%	109.95%	46.06%	78.40%	88.98%	91.83%	100.00%	-
EY	2.03	2.21	5.28	3.10	2.73	2.65	2.43	-2.95%
YoY %	-8.14%	-58.14%	70.32%	13.55%	3.02%	9.05%	-	-
Horiz. %	83.54%	90.95%	217.28%	127.57%	112.35%	109.05%	100.00%	-
DY	1.52	1.43	1.58	1.44	1.18	1.18	1.12	5.21%
YoY %	6.29%	-9.49%	9.72%	22.03%	0.00%	5.36%	-	-
Horiz. %	135.71%	127.68%	141.07%	128.57%	105.36%	105.36%	100.00%	-
P/NAPS	3.36	3.45	3.02	2.77	2.33	2.41	2.53	4.84%
YoY %	-2.61%	14.24%	9.03%	18.88%	-3.32%	-4.74%	-	-
Horiz. %	132.81%	136.36%	119.37%	109.49%	92.09%	95.26%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	09/07/18	10/07/17	11/07/16	08/07/15	25/07/14	08/07/13	09/07/12	-
Price	17.00	18.60	16.14	14.18	17.58	15.64	13.72	-
P/RPS	9.23	8.82	8.12	7.89	6.80	6.37	5.91	7.70%
YoY %	4.65%	8.62%	2.92%	16.03%	6.75%	7.78%	-	-
Horiz. %	156.18%	149.24%	137.39%	133.50%	115.06%	107.78%	100.00%	-
P/EPS	48.99	44.54	19.27	32.93	38.06	38.86	42.03	2.58%
YoY %	9.99%	131.14%	-41.48%	-13.48%	-2.06%	-7.54%	-	-
Horiz. %	116.56%	105.97%	45.85%	78.35%	90.55%	92.46%	100.00%	-
EY	2.04	2.24	5.19	3.04	2.63	2.57	2.38	-2.53%
YoY %	-8.93%	-56.84%	70.72%	15.59%	2.33%	7.98%	-	-
Horiz. %	85.71%	94.12%	218.07%	127.73%	110.50%	107.98%	100.00%	-
DY	1.53	1.45	1.55	1.41	1.14	1.15	1.09	5.81%
YoY %	5.52%	-6.45%	9.93%	23.68%	-0.87%	5.50%	-	-
Horiz. %	140.37%	133.03%	142.20%	129.36%	104.59%	105.50%	100.00%	-
P/NAPS	3.35	3.40	3.08	2.83	2.42	2.48	2.59	4.37%
YoY %	-1.47%	10.39%	8.83%	16.94%	-2.42%	-4.25%	-	-
Horiz. %	129.34%	131.27%	118.92%	109.27%	93.44%	95.75%	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 - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 16:40:00

EMA 5

10 Mins

SELL

2024-05-09 16:40:00

EMA 5

5 Mins

SELL

2024-05-09 15:50:00

EMA 5

10 Mins

BUY

2024-05-09 15:20:00

EMA 5

5 Mins

BUY

2024-05-09 15:10:00

ADX

5 Mins

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

MYEG

MY E.G. SERVICES BHD

433

MPI

MALAYSIAN PACIFIC INDUSTRIES

335

PTRANS

PERAK TRANSIT BERHAD

335

HLIND

HONG LEONG INDUSTRIES BHD

331

YTLPOWR

YTL POWER INTERNATIONAL BHD

325

PBBANK

PUBLIC BANK BHD

264

VSTECS

VSTECS BERHAD

228

SNS

SNS NETWORK TECHNOLOGY BERHAD

223

CAPITALA

CAPITAL A BERHAD

222

Daily Stocks

0.105

-0.01

508,283,500

MYEG

0.985

0.00

153,504,700

ICONIC-WA

0.045

-0.005

148,744,500

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.165

+0.03

116,432,400

PMHLDG

0.295

+0.075

116,034,000

SNS

0.53

+0.045

102,787,900

HSI-HU6

0.135

-0.03

94,490,300

VELESTO

0.29

+0.015

89,077,300

MUIIND

0.06

+0.005

81,409,100

More active Stocks

VSTECS

3.58

+0.82

17,450,000

BKAWAN

20.36

+0.32

10,500

KOBAY

1.93

+0.20

7,884,400

ATECH

3.07

+0.18

524,800

AJI

19.28

+0.18

315,400

ALLIANZ

21.68

+0.18

14,300

SIGN

1.49

+0.16

7,355,200

HSI-CVH

0.91

+0.14

781,100

HEIM

23.90

+0.14

124,700

MCEHLDG

1.71

+0.13

2,158,600

More gainer Stocks

PETDAG

21.46

-0.34

496,200

KLK

22.92

-0.28

527,900

MSM

3.26

-0.22

2,973,500

MPI

31.00

-0.20

156,200

HUMEIND-LA

4.23

-0.19

9,200

ORIENT

6.97

-0.18

1,220,900

PPB

15.80

-0.18

592,200

NHFATT

3.89

-0.17

114,300

CARLSBG

19.30

-0.14

119,700

INARI

3.09

-0.13

18,277,500

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