[LPI] QoQ 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- -13.37%
YoY- 7.92%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 363,493 406,788 352,710 347,640 355,552 363,529 339,250 4.69%
PBT 110,705 115,034 89,216 88,794 106,866 97,404 232,474 -38.93%
Tax -27,708 -22,864 -21,152 -18,231 -25,416 -19,636 -19,855 24.80%
NP 82,997 92,170 68,064 70,563 81,450 77,768 212,619 -46.49%
-
NP to SH 82,997 92,170 68,064 70,563 81,450 77,768 212,619 -46.49%
-
Tax Rate 25.03% 19.88% 23.71% 20.53% 23.78% 20.16% 8.54% -
Total Cost 280,496 314,618 284,646 277,077 274,102 285,761 126,631 69.67%
-
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 149,393 - 89,636 - 182,592 - 82,996 47.81%
Div Payout % 180.00% - 131.69% - 224.18% - 39.04% -
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 22.83% 22.66% 19.30% 20.30% 22.91% 21.39% 62.67% -
ROE 4.32% 5.05% 3.74% 4.07% 4.43% 4.43% 12.20% -
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 109.49 122.53 106.24 104.72 107.10 109.50 102.19 4.69%
EPS 25.00 27.76 20.51 21.25 24.53 23.43 64.04 -46.49%
DPS 45.00 0.00 27.00 0.00 55.00 0.00 25.00 47.81%
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 91.24 102.11 88.54 87.26 89.25 91.25 85.16 4.69%
EPS 20.83 23.14 17.09 17.71 20.45 19.52 53.37 -46.50%
DPS 37.50 0.00 22.50 0.00 45.83 0.00 20.83 47.83%
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 16.59 14.31 17.77 16.23 15.29 15.14 15.52 4.53%
P/EPS 72.64 63.18 92.09 79.98 66.76 70.78 24.76 104.53%
EY 1.38 1.58 1.09 1.25 1.50 1.41 4.04 -51.03%
DY 2.48 0.00 1.43 0.00 3.36 0.00 1.58 34.95%
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 17.74 14.74 17.51 16.41 16.19 15.07 15.79 8.04%
P/EPS 77.68 65.05 90.72 80.83 70.68 70.44 25.20 111.37%
EY 1.29 1.54 1.10 1.24 1.41 1.42 3.97 -52.63%
DY 2.32 0.00 1.45 0.00 3.17 0.00 1.55 30.75%
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