[LPI] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
10-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 96.46%
YoY- -50.14%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 380,998 1,470,631 1,107,138 700,350 347,640 1,378,892 1,023,340 -48.27%
PBT 91,578 403,749 293,044 178,010 88,794 518,925 412,059 -63.34%
Tax -19,078 -89,955 -62,247 -39,383 -18,231 -81,702 -56,286 -51.41%
NP 72,500 313,794 230,797 138,627 70,563 437,223 355,773 -65.40%
-
NP to SH 72,500 313,794 230,797 138,627 70,563 437,223 355,773 -65.40%
-
Tax Rate 20.83% 22.28% 21.24% 22.12% 20.53% 15.74% 13.66% -
Total Cost 308,498 1,156,837 876,341 561,723 277,077 941,669 667,567 -40.25%
-
Net Worth 1,985,342 1,920,904 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 8.55%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 239,029 89,636 89,636 - 265,588 82,996 -
Div Payout % - 76.17% 38.84% 64.66% - 60.74% 23.33% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,985,342 1,920,904 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 8.55%
NOSH 331,986 331,986 331,986 331,986 331,986 331,986 331,986 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 19.03% 21.34% 20.85% 19.79% 20.30% 31.71% 34.77% -
ROE 3.65% 16.34% 12.64% 7.63% 4.07% 23.80% 20.27% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 114.76 442.98 333.49 210.96 104.72 415.35 308.25 -48.27%
EPS 21.84 94.52 69.52 41.76 21.25 131.70 107.17 -65.40%
DPS 0.00 72.00 27.00 27.00 0.00 80.00 25.00 -
NAPS 5.9802 5.7861 5.4997 5.4759 5.2287 5.5343 5.2881 8.55%
Adjusted Per Share Value based on latest NOSH - 331,986
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 95.64 369.15 277.91 175.80 87.26 346.12 256.87 -48.27%
EPS 18.20 78.77 57.93 34.80 17.71 109.75 89.30 -65.40%
DPS 0.00 60.00 22.50 22.50 0.00 66.67 20.83 -
NAPS 4.9835 4.8218 4.5831 4.5633 4.3573 4.6119 4.4068 8.55%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 19.82 18.16 17.54 18.88 17.00 16.38 16.58 -
P/RPS 17.27 4.10 5.26 8.95 16.23 3.94 5.38 117.76%
P/EPS 90.76 19.21 25.23 45.21 79.98 12.44 15.47 225.63%
EY 1.10 5.20 3.96 2.21 1.25 8.04 6.46 -69.31%
DY 0.00 3.96 1.54 1.43 0.00 4.88 1.51 -
P/NAPS 3.31 3.14 3.19 3.45 3.25 2.96 3.14 3.58%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 26/04/18 10/01/18 09/10/17 10/07/17 10/04/17 06/02/17 06/10/16 -
Price 16.14 19.42 18.06 18.60 17.18 17.34 16.50 -
P/RPS 14.06 4.38 5.42 8.82 16.41 4.17 5.35 90.55%
P/EPS 73.91 20.55 25.98 44.54 80.83 13.17 15.40 184.79%
EY 1.35 4.87 3.85 2.24 1.24 7.60 6.49 -64.92%
DY 0.00 3.71 1.50 1.45 0.00 4.61 1.52 -
P/NAPS 2.70 3.36 3.28 3.40 3.29 3.13 3.12 -9.19%

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