[LPI] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
29-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 36.52%
YoY- 0.08%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,203,445 779,604 392,702 1,513,663 1,124,638 734,046 380,998 115.12%
PBT 299,428 188,069 95,444 405,965 295,090 178,455 91,578 120.13%
Tax -63,670 -40,129 -18,286 -91,916 -65,044 -40,217 -19,078 123.15%
NP 235,758 147,940 77,158 314,049 230,046 138,238 72,500 119.33%
-
NP to SH 235,758 147,940 77,158 314,049 230,046 138,238 72,500 119.33%
-
Tax Rate 21.26% 21.34% 19.16% 22.64% 22.04% 22.54% 20.83% -
Total Cost 967,687 631,664 315,544 1,199,614 894,592 595,808 308,498 114.13%
-
Net Worth 1,912,756 2,060,436 1,994,703 2,156,765 2,086,451 2,022,670 1,985,342 -2.45%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 107,563 107,563 - 270,900 103,579 103,579 - -
Div Payout % 45.62% 72.71% - 86.26% 45.03% 74.93% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,912,756 2,060,436 1,994,703 2,156,765 2,086,451 2,022,670 1,985,342 -2.45%
NOSH 398,383 398,383 398,383 398,383 398,383 398,382 331,986 12.91%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 19.59% 18.98% 19.65% 20.75% 20.46% 18.83% 19.03% -
ROE 12.33% 7.18% 3.87% 14.56% 11.03% 6.83% 3.65% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 302.08 195.69 98.57 379.95 282.30 184.26 114.76 90.53%
EPS 59.18 37.14 19.37 78.83 57.74 34.70 21.84 94.24%
DPS 27.00 27.00 0.00 68.00 26.00 26.00 0.00 -
NAPS 4.8013 5.172 5.007 5.4138 5.2373 5.0772 5.9802 -13.60%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 302.08 195.69 98.57 379.95 282.30 184.26 95.64 115.12%
EPS 59.18 37.14 19.37 78.83 57.74 34.70 18.20 119.32%
DPS 27.00 27.00 0.00 68.00 26.00 26.00 0.00 -
NAPS 4.8013 5.172 5.007 5.4138 5.2373 5.0772 4.9835 -2.45%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 15.64 15.76 15.92 15.74 17.00 17.08 19.82 -
P/RPS 5.18 8.05 16.15 4.14 6.02 9.27 17.27 -55.15%
P/EPS 26.43 42.44 82.20 19.97 29.44 49.22 90.76 -56.03%
EY 3.78 2.36 1.22 5.01 3.40 2.03 1.10 127.54%
DY 1.73 1.71 0.00 4.32 1.53 1.52 0.00 -
P/NAPS 3.26 3.05 3.18 2.91 3.25 3.36 3.31 -1.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 15/10/19 15/07/19 15/04/19 29/01/19 10/10/18 09/07/18 26/04/18 -
Price 15.48 16.06 15.68 16.42 16.80 17.00 16.14 -
P/RPS 5.12 8.21 15.91 4.32 5.95 9.23 14.06 -48.97%
P/EPS 26.16 43.25 80.96 20.83 29.09 48.99 73.91 -49.93%
EY 3.82 2.31 1.24 4.80 3.44 2.04 1.35 99.93%
DY 1.74 1.68 0.00 4.14 1.55 1.53 0.00 -
P/NAPS 3.22 3.11 3.13 3.03 3.21 3.35 2.70 12.44%

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