[LPI] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
15-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 11.34%
YoY- -1.87%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 419,993 440,786 422,384 395,755 399,545 403,908 399,256 3.43%
PBT 109,898 98,148 123,267 112,085 100,297 97,916 115,291 -3.14%
Tax -25,979 -15,838 -28,035 -25,907 -22,896 -19,999 -28,688 -6.40%
NP 83,919 82,310 95,232 86,178 77,401 77,917 86,603 -2.07%
-
NP to SH 83,919 82,310 95,232 86,178 77,401 77,917 86,603 -2.07%
-
Tax Rate 23.64% 16.14% 22.74% 23.11% 22.83% 20.42% 24.88% -
Total Cost 336,074 358,476 327,152 309,577 322,144 325,991 312,653 4.93%
-
Net Worth 2,059,241 1,992,831 2,066,532 1,756,988 1,818,897 1,714,999 1,961,398 3.30%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 115,531 - 175,288 - 111,547 - 171,304 -23.11%
Div Payout % 137.67% - 184.06% - 144.12% - 197.80% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 2,059,241 1,992,831 2,066,532 1,756,988 1,818,897 1,714,999 1,961,398 3.30%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 19.98% 18.67% 22.55% 21.78% 19.37% 19.29% 21.69% -
ROE 4.08% 4.13% 4.61% 4.90% 4.26% 4.54% 4.42% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 105.42 110.64 106.02 99.34 100.29 101.39 100.22 3.43%
EPS 21.07 20.66 23.90 21.63 19.43 19.56 21.74 -2.06%
DPS 29.00 0.00 44.00 0.00 28.00 0.00 43.00 -23.11%
NAPS 5.169 5.0023 5.1873 4.4103 4.5657 4.3049 4.9234 3.30%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 105.42 110.64 106.02 99.34 100.29 101.39 100.22 3.43%
EPS 21.07 20.66 23.90 21.63 19.43 19.56 21.74 -2.06%
DPS 29.00 0.00 44.00 0.00 28.00 0.00 43.00 -23.11%
NAPS 5.169 5.0023 5.1873 4.4103 4.5657 4.3049 4.9234 3.30%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 13.78 13.64 13.72 12.92 13.40 11.60 15.10 -
P/RPS 13.07 12.33 12.94 13.01 13.36 11.44 15.07 -9.06%
P/EPS 65.42 66.02 57.39 59.73 68.97 59.31 69.46 -3.91%
EY 1.53 1.51 1.74 1.67 1.45 1.69 1.44 4.12%
DY 2.10 0.00 3.21 0.00 2.09 0.00 2.85 -18.43%
P/NAPS 2.67 2.73 2.64 2.93 2.93 2.69 3.07 -8.89%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 05/08/21 15/04/21 03/02/21 15/10/20 17/08/20 04/05/20 03/02/20 -
Price 13.82 13.90 13.46 12.82 13.20 12.98 14.80 -
P/RPS 13.11 12.56 12.70 12.91 13.16 12.80 14.77 -7.64%
P/EPS 65.61 67.28 56.31 59.26 67.94 66.37 68.08 -2.43%
EY 1.52 1.49 1.78 1.69 1.47 1.51 1.47 2.25%
DY 2.10 0.00 3.27 0.00 2.12 0.00 2.91 -19.56%
P/NAPS 2.67 2.78 2.59 2.91 2.89 3.02 3.01 -7.68%

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