[LPI] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
10-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -9.95%
YoY- 1.9%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 422,384 399,256 389,025 363,493 355,552 338,623 299,168 5.91%
PBT 123,267 115,291 110,875 110,705 106,866 125,616 133,299 -1.29%
Tax -28,035 -28,688 -26,872 -27,708 -25,416 -23,405 -16,240 9.51%
NP 95,232 86,603 84,003 82,997 81,450 102,211 117,059 -3.37%
-
NP to SH 95,232 86,603 84,003 82,997 81,450 102,211 117,059 -3.37%
-
Tax Rate 22.74% 24.88% 24.24% 25.03% 23.78% 18.63% 12.18% -
Total Cost 327,152 312,653 305,022 280,496 274,102 236,412 182,109 10.24%
-
Net Worth 2,066,532 1,961,398 2,156,765 1,920,904 1,837,310 1,738,610 1,649,344 3.82%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 175,288 171,304 167,320 149,393 182,592 165,993 121,468 6.29%
Div Payout % 184.06% 197.80% 199.18% 180.00% 224.18% 162.40% 103.77% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 2,066,532 1,961,398 2,156,765 1,920,904 1,837,310 1,738,610 1,649,344 3.82%
NOSH 398,383 398,383 398,383 331,986 331,986 331,986 220,852 10.32%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 22.55% 21.69% 21.59% 22.83% 22.91% 30.18% 39.13% -
ROE 4.61% 4.42% 3.89% 4.32% 4.43% 5.88% 7.10% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 106.02 100.22 97.65 109.49 107.10 102.00 135.46 -3.99%
EPS 23.90 21.74 21.09 25.00 24.53 30.79 53.00 -12.41%
DPS 44.00 43.00 42.00 45.00 55.00 50.00 55.00 -3.64%
NAPS 5.1873 4.9234 5.4138 5.7861 5.5343 5.237 7.4681 -5.88%
Adjusted Per Share Value based on latest NOSH - 331,986
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 106.02 100.22 97.65 91.24 89.25 85.00 75.10 5.90%
EPS 23.90 21.74 21.09 20.83 20.45 25.66 29.38 -3.37%
DPS 44.00 43.00 42.00 37.50 45.83 41.67 30.49 6.29%
NAPS 5.1873 4.9234 5.4138 4.8218 4.6119 4.3642 4.1401 3.82%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 13.72 15.10 15.74 18.16 16.38 16.08 18.06 -
P/RPS 12.94 15.07 16.12 16.59 15.29 15.76 13.33 -0.49%
P/EPS 57.39 69.46 74.65 72.64 66.76 52.23 34.07 9.07%
EY 1.74 1.44 1.34 1.38 1.50 1.91 2.93 -8.31%
DY 3.21 2.85 2.67 2.48 3.36 3.11 3.05 0.85%
P/NAPS 2.64 3.07 2.91 3.14 2.96 3.07 2.42 1.45%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 03/02/21 03/02/20 29/01/19 10/01/18 06/02/17 27/01/16 28/01/15 -
Price 13.46 14.80 16.42 19.42 17.34 15.70 18.50 -
P/RPS 12.70 14.77 16.81 17.74 16.19 15.39 13.66 -1.20%
P/EPS 56.31 68.08 77.87 77.68 70.68 50.99 34.90 8.29%
EY 1.78 1.47 1.28 1.29 1.41 1.96 2.87 -7.64%
DY 3.27 2.91 2.56 2.32 3.17 3.18 2.97 1.61%
P/NAPS 2.59 3.01 3.03 3.36 3.13 3.00 2.48 0.72%

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