[LPI] YoY Annualized 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- -35.44%
YoY- 7.92%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,615,632 1,570,808 1,523,992 1,390,560 1,282,244 1,166,920 1,111,192 6.43%
PBT 391,664 381,776 366,312 355,176 328,724 282,984 250,696 7.71%
Tax -79,996 -73,144 -76,312 -72,924 -67,180 -54,196 -48,372 8.73%
NP 311,668 308,632 290,000 282,252 261,544 228,788 202,324 7.45%
-
NP to SH 311,668 308,632 290,000 282,252 261,544 228,788 202,324 7.45%
-
Tax Rate 20.42% 19.16% 20.83% 20.53% 20.44% 19.15% 19.30% -
Total Cost 1,303,964 1,262,176 1,233,992 1,108,308 1,020,700 938,132 908,868 6.19%
-
Net Worth 1,714,999 1,994,703 1,985,342 1,735,855 1,648,044 1,623,511 1,525,889 1.96%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,714,999 1,994,703 1,985,342 1,735,855 1,648,044 1,623,511 1,525,889 1.96%
NOSH 398,383 398,383 331,986 331,986 331,986 331,986 220,300 10.36%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 19.29% 19.65% 19.03% 20.30% 20.40% 19.61% 18.21% -
ROE 18.17% 15.47% 14.61% 16.26% 15.87% 14.09% 13.26% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 405.55 394.30 459.05 418.86 386.23 351.50 504.40 -3.56%
EPS 78.24 77.48 87.36 85.00 78.80 68.92 91.84 -2.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3049 5.007 5.9802 5.2287 4.9642 4.8903 6.9264 -7.61%
Adjusted Per Share Value based on latest NOSH - 331,986
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 405.55 394.30 382.54 349.05 321.86 292.91 278.93 6.43%
EPS 78.24 77.48 72.79 70.85 65.65 57.43 50.79 7.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3049 5.007 4.9835 4.3573 4.1368 4.0753 3.8302 1.96%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 11.60 15.92 19.82 17.00 15.36 15.08 16.60 -
P/RPS 2.86 4.04 4.32 4.06 3.98 4.29 3.29 -2.30%
P/EPS 14.83 20.55 22.69 20.00 19.50 21.88 18.07 -3.23%
EY 6.74 4.87 4.41 5.00 5.13 4.57 5.53 3.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 3.18 3.31 3.25 3.09 3.08 2.40 1.91%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 04/05/20 15/04/19 26/04/18 10/04/17 07/04/16 08/04/15 08/04/14 -
Price 12.98 15.68 16.14 17.18 15.58 14.88 16.60 -
P/RPS 3.20 3.98 3.52 4.10 4.03 4.23 3.29 -0.46%
P/EPS 16.59 20.24 18.48 20.21 19.78 21.59 18.07 -1.41%
EY 6.03 4.94 5.41 4.95 5.06 4.63 5.53 1.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 3.13 2.70 3.29 3.14 3.04 2.40 3.90%

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