[LPI] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -4.82%
YoY- 2.36%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,632,566 1,589,568 1,590,956 1,717,734 1,718,257 1,721,558 1,763,144 -4.99%
PBT 336,706 298,472 303,072 437,316 452,512 416,092 392,592 -9.72%
Tax -79,318 -61,880 -56,960 -92,637 -90,362 -83,634 -63,352 16.14%
NP 257,388 236,592 246,112 344,679 362,149 332,458 329,240 -15.12%
-
NP to SH 257,388 236,592 246,112 344,679 362,149 332,458 329,240 -15.12%
-
Tax Rate 23.56% 20.73% 18.79% 21.18% 19.97% 20.10% 16.14% -
Total Cost 1,375,178 1,352,976 1,344,844 1,373,055 1,356,108 1,389,100 1,433,904 -2.74%
-
Net Worth 2,073,225 2,123,819 2,127,444 2,132,623 2,040,796 2,059,241 1,992,831 2.66%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 132,794 199,191 - 294,803 154,041 231,062 - -
Div Payout % 51.59% 84.19% - 85.53% 42.54% 69.50% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,073,225 2,123,819 2,127,444 2,132,623 2,040,796 2,059,241 1,992,831 2.66%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 15.77% 14.88% 15.47% 20.07% 21.08% 19.31% 18.67% -
ROE 12.41% 11.14% 11.57% 16.16% 17.75% 16.14% 16.52% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 409.80 399.00 399.35 431.18 431.31 432.14 442.58 -4.99%
EPS 64.61 59.38 61.76 86.52 90.91 83.46 82.64 -15.12%
DPS 33.33 50.00 0.00 74.00 38.67 58.00 0.00 -
NAPS 5.2041 5.3311 5.3402 5.3532 5.1227 5.169 5.0023 2.66%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 409.80 399.00 399.35 431.18 431.31 432.14 442.58 -4.99%
EPS 64.61 59.38 61.76 86.52 90.91 83.46 82.64 -15.12%
DPS 33.33 50.00 0.00 74.00 38.67 58.00 0.00 -
NAPS 5.2041 5.3311 5.3402 5.3532 5.1227 5.169 5.0023 2.66%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 12.40 13.30 13.98 14.06 14.08 13.78 13.64 -
P/RPS 3.03 3.33 3.50 3.26 3.26 3.19 3.08 -1.08%
P/EPS 19.19 22.40 22.63 16.25 15.49 16.51 16.50 10.58%
EY 5.21 4.47 4.42 6.15 6.46 6.06 6.06 -9.57%
DY 2.69 3.76 0.00 5.26 2.75 4.21 0.00 -
P/NAPS 2.38 2.49 2.62 2.63 2.75 2.67 2.73 -8.73%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/10/22 02/08/22 14/04/22 07/02/22 14/10/21 05/08/21 15/04/21 -
Price 12.34 13.34 13.94 14.64 14.06 13.82 13.90 -
P/RPS 3.01 3.34 3.49 3.40 3.26 3.20 3.14 -2.77%
P/EPS 19.10 22.46 22.56 16.92 15.47 16.56 16.82 8.83%
EY 5.24 4.45 4.43 5.91 6.47 6.04 5.95 -8.11%
DY 2.70 3.75 0.00 5.05 2.75 4.20 0.00 -
P/NAPS 2.37 2.50 2.61 2.73 2.74 2.67 2.78 -10.08%

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