[LPI] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
03-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 36.73%
YoY- 2.65%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,199,208 803,453 403,908 1,602,701 1,203,445 779,604 392,702 110.05%
PBT 310,298 198,213 97,916 414,719 299,428 188,069 95,444 118.98%
Tax -68,802 -42,895 -19,999 -92,358 -63,670 -40,129 -18,286 141.32%
NP 241,496 155,318 77,917 322,361 235,758 147,940 77,158 113.52%
-
NP to SH 241,496 155,318 77,917 322,361 235,758 147,940 77,158 113.52%
-
Tax Rate 22.17% 21.64% 20.42% 22.27% 21.26% 21.34% 19.16% -
Total Cost 957,712 648,135 325,991 1,280,340 967,687 631,664 315,544 109.20%
-
Net Worth 1,756,988 1,818,897 1,714,999 1,961,398 1,912,756 2,060,436 1,994,703 -8.09%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 111,547 111,547 - 278,868 107,563 107,563 - -
Div Payout % 46.19% 71.82% - 86.51% 45.62% 72.71% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,756,988 1,818,897 1,714,999 1,961,398 1,912,756 2,060,436 1,994,703 -8.09%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 20.14% 19.33% 19.29% 20.11% 19.59% 18.98% 19.65% -
ROE 13.74% 8.54% 4.54% 16.44% 12.33% 7.18% 3.87% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 301.02 201.68 101.39 402.30 302.08 195.69 98.57 110.06%
EPS 60.62 38.99 19.56 80.92 59.18 37.14 19.37 113.51%
DPS 28.00 28.00 0.00 70.00 27.00 27.00 0.00 -
NAPS 4.4103 4.5657 4.3049 4.9234 4.8013 5.172 5.007 -8.09%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 301.02 201.68 101.39 402.30 302.08 195.69 98.57 110.06%
EPS 60.62 38.99 19.56 80.92 59.18 37.14 19.37 113.51%
DPS 28.00 28.00 0.00 70.00 27.00 27.00 0.00 -
NAPS 4.4103 4.5657 4.3049 4.9234 4.8013 5.172 5.007 -8.09%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 12.92 13.40 11.60 15.10 15.64 15.76 15.92 -
P/RPS 4.29 6.64 11.44 3.75 5.18 8.05 16.15 -58.57%
P/EPS 21.31 34.37 59.31 18.66 26.43 42.44 82.20 -59.24%
EY 4.69 2.91 1.69 5.36 3.78 2.36 1.22 144.79%
DY 2.17 2.09 0.00 4.64 1.73 1.71 0.00 -
P/NAPS 2.93 2.93 2.69 3.07 3.26 3.05 3.18 -5.29%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 15/10/20 17/08/20 04/05/20 03/02/20 15/10/19 15/07/19 15/04/19 -
Price 12.82 13.20 12.98 14.80 15.48 16.06 15.68 -
P/RPS 4.26 6.55 12.80 3.68 5.12 8.21 15.91 -58.35%
P/EPS 21.15 33.86 66.37 18.29 26.16 43.25 80.96 -59.03%
EY 4.73 2.95 1.51 5.47 3.82 2.31 1.24 143.53%
DY 2.18 2.12 0.00 4.73 1.74 1.68 0.00 -
P/NAPS 2.91 2.89 3.02 3.01 3.22 3.11 3.13 -4.72%

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