[LPI] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
10-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -83.86%
YoY- 7.92%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,470,631 1,107,138 700,350 347,640 1,378,892 1,023,340 659,811 70.38%
PBT 403,749 293,044 178,010 88,794 518,925 412,059 314,655 18.02%
Tax -89,955 -62,247 -39,383 -18,231 -81,702 -56,286 -36,650 81.65%
NP 313,794 230,797 138,627 70,563 437,223 355,773 278,005 8.38%
-
NP to SH 313,794 230,797 138,627 70,563 437,223 355,773 278,005 8.38%
-
Tax Rate 22.28% 21.24% 22.12% 20.53% 15.74% 13.66% 11.65% -
Total Cost 1,156,837 876,341 561,723 277,077 941,669 667,567 381,806 108.96%
-
Net Worth 1,920,904 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 1,742,395 6.69%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 239,029 89,636 89,636 - 265,588 82,996 82,996 102.03%
Div Payout % 76.17% 38.84% 64.66% - 60.74% 23.33% 29.85% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,920,904 1,825,823 1,817,922 1,735,855 1,837,310 1,755,575 1,742,395 6.69%
NOSH 331,986 331,986 331,986 331,986 331,986 331,986 331,986 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 21.34% 20.85% 19.79% 20.30% 31.71% 34.77% 42.13% -
ROE 16.34% 12.64% 7.63% 4.07% 23.80% 20.27% 15.96% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 442.98 333.49 210.96 104.72 415.35 308.25 198.75 70.37%
EPS 94.52 69.52 41.76 21.25 131.70 107.17 83.74 8.38%
DPS 72.00 27.00 27.00 0.00 80.00 25.00 25.00 102.03%
NAPS 5.7861 5.4997 5.4759 5.2287 5.5343 5.2881 5.2484 6.69%
Adjusted Per Share Value based on latest NOSH - 331,986
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 369.15 277.91 175.80 87.26 346.12 256.87 165.62 70.38%
EPS 78.77 57.93 34.80 17.71 109.75 89.30 69.78 8.39%
DPS 60.00 22.50 22.50 0.00 66.67 20.83 20.83 102.05%
NAPS 4.8218 4.5831 4.5633 4.3573 4.6119 4.4068 4.3737 6.69%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 18.16 17.54 18.88 17.00 16.38 16.58 15.86 -
P/RPS 4.10 5.26 8.95 16.23 3.94 5.38 7.98 -35.77%
P/EPS 19.21 25.23 45.21 79.98 12.44 15.47 18.94 0.94%
EY 5.20 3.96 2.21 1.25 8.04 6.46 5.28 -1.00%
DY 3.96 1.54 1.43 0.00 4.88 1.51 1.58 84.20%
P/NAPS 3.14 3.19 3.45 3.25 2.96 3.14 3.02 2.62%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 10/01/18 09/10/17 10/07/17 10/04/17 06/02/17 06/10/16 11/07/16 -
Price 19.42 18.06 18.60 17.18 17.34 16.50 16.14 -
P/RPS 4.38 5.42 8.82 16.41 4.17 5.35 8.12 -33.66%
P/EPS 20.55 25.98 44.54 80.83 13.17 15.40 19.27 4.36%
EY 4.87 3.85 2.24 1.24 7.60 6.49 5.19 -4.14%
DY 3.71 1.50 1.45 0.00 4.61 1.52 1.55 78.65%
P/NAPS 3.36 3.28 3.40 3.29 3.13 3.12 3.08 5.95%

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