[LPI] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
15-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -8.15%
YoY- 6.42%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 399,256 423,841 386,902 392,702 389,025 390,592 353,048 8.52%
PBT 115,291 111,359 92,625 95,444 110,875 116,635 86,877 20.69%
Tax -28,688 -23,541 -21,843 -18,286 -26,872 -24,827 -21,139 22.50%
NP 86,603 87,818 70,782 77,158 84,003 91,808 65,738 20.11%
-
NP to SH 86,603 87,818 70,782 77,158 84,003 91,808 65,738 20.11%
-
Tax Rate 24.88% 21.14% 23.58% 19.16% 24.24% 21.29% 24.33% -
Total Cost 312,653 336,023 316,120 315,544 305,022 298,784 287,310 5.78%
-
Net Worth 1,961,398 1,912,756 2,060,436 1,994,703 2,156,765 2,086,451 2,022,670 -2.02%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 171,304 - 107,563 - 167,320 - 103,579 39.72%
Div Payout % 197.80% - 151.96% - 199.18% - 157.56% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,961,398 1,912,756 2,060,436 1,994,703 2,156,765 2,086,451 2,022,670 -2.02%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,382 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 21.69% 20.72% 18.29% 19.65% 21.59% 23.50% 18.62% -
ROE 4.42% 4.59% 3.44% 3.87% 3.89% 4.40% 3.25% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 100.22 106.39 97.12 98.57 97.65 98.04 88.62 8.52%
EPS 21.74 22.04 17.77 19.37 21.09 23.04 16.50 20.12%
DPS 43.00 0.00 27.00 0.00 42.00 0.00 26.00 39.72%
NAPS 4.9234 4.8013 5.172 5.007 5.4138 5.2373 5.0772 -2.02%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 100.22 106.39 97.12 98.57 97.65 98.04 88.62 8.52%
EPS 21.74 22.04 17.77 19.37 21.09 23.04 16.50 20.12%
DPS 43.00 0.00 27.00 0.00 42.00 0.00 26.00 39.72%
NAPS 4.9234 4.8013 5.172 5.007 5.4138 5.2373 5.0772 -2.02%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 15.10 15.64 15.76 15.92 15.74 17.00 17.08 -
P/RPS 15.07 14.70 16.23 16.15 16.12 17.34 19.27 -15.07%
P/EPS 69.46 70.95 88.70 82.20 74.65 73.77 103.51 -23.29%
EY 1.44 1.41 1.13 1.22 1.34 1.36 0.97 30.04%
DY 2.85 0.00 1.71 0.00 2.67 0.00 1.52 51.88%
P/NAPS 3.07 3.26 3.05 3.18 2.91 3.25 3.36 -5.82%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 03/02/20 15/10/19 15/07/19 15/04/19 29/01/19 10/10/18 09/07/18 -
Price 14.80 15.48 16.06 15.68 16.42 16.80 17.00 -
P/RPS 14.77 14.55 16.54 15.91 16.81 17.14 19.18 -15.94%
P/EPS 68.08 70.22 90.39 80.96 77.87 72.90 103.02 -24.07%
EY 1.47 1.42 1.11 1.24 1.28 1.37 0.97 31.83%
DY 2.91 0.00 1.68 0.00 2.56 0.00 1.53 53.32%
P/NAPS 3.01 3.22 3.11 3.13 3.03 3.21 3.35 -6.86%

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