[LPI] YoY 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 803,453 779,604 734,046 700,350 659,811 596,456 569,289 5.90%
PBT 198,213 188,069 178,455 178,010 314,655 172,575 131,225 7.10%
Tax -42,895 -40,129 -40,217 -39,383 -36,650 -29,639 -29,463 6.45%
NP 155,318 147,940 138,238 138,627 278,005 142,936 101,762 7.29%
-
NP to SH 155,318 147,940 138,238 138,627 278,005 142,936 101,762 7.29%
-
Tax Rate 21.64% 21.34% 22.54% 22.12% 11.65% 17.17% 22.45% -
Total Cost 648,135 631,664 595,808 561,723 381,806 453,520 467,527 5.58%
-
Net Worth 1,818,897 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 1,600,609 2.15%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 111,547 107,563 103,579 89,636 82,996 66,397 44,062 16.72%
Div Payout % 71.82% 72.71% 74.93% 64.66% 29.85% 46.45% 43.30% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,818,897 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 1,600,609 2.15%
NOSH 398,383 398,383 398,382 331,986 331,986 331,986 220,311 10.36%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 19.33% 18.98% 18.83% 19.79% 42.13% 23.96% 17.88% -
ROE 8.54% 7.18% 6.83% 7.63% 15.96% 8.58% 6.36% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 201.68 195.69 184.26 210.96 198.75 179.66 258.40 -4.04%
EPS 38.99 37.14 34.70 41.76 83.74 43.05 46.19 -2.78%
DPS 28.00 27.00 26.00 27.00 25.00 20.00 20.00 5.76%
NAPS 4.5657 5.172 5.0772 5.4759 5.2484 5.0173 7.2652 -7.44%
Adjusted Per Share Value based on latest NOSH - 331,986
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 201.68 195.69 184.26 175.80 165.62 149.72 142.90 5.90%
EPS 38.99 37.14 34.70 34.80 69.78 35.88 25.54 7.29%
DPS 28.00 27.00 26.00 22.50 20.83 16.67 11.06 16.72%
NAPS 4.5657 5.172 5.0772 4.5633 4.3737 4.1811 4.0178 2.15%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 13.40 15.76 17.08 18.88 15.86 13.88 16.90 -
P/RPS 6.64 8.05 9.27 8.95 7.98 7.73 6.54 0.25%
P/EPS 34.37 42.44 49.22 45.21 18.94 32.24 36.59 -1.03%
EY 2.91 2.36 2.03 2.21 5.28 3.10 2.73 1.06%
DY 2.09 1.71 1.52 1.43 1.58 1.44 1.18 9.98%
P/NAPS 2.93 3.05 3.36 3.45 3.02 2.77 2.33 3.88%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 17/08/20 15/07/19 09/07/18 10/07/17 11/07/16 08/07/15 25/07/14 -
Price 13.20 16.06 17.00 18.60 16.14 14.18 17.58 -
P/RPS 6.55 8.21 9.23 8.82 8.12 7.89 6.80 -0.62%
P/EPS 33.86 43.25 48.99 44.54 19.27 32.93 38.06 -1.92%
EY 2.95 2.31 2.04 2.24 5.19 3.04 2.63 1.93%
DY 2.12 1.68 1.53 1.45 1.55 1.41 1.14 10.88%
P/NAPS 2.89 3.11 3.35 3.40 3.08 2.83 2.42 2.99%

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