[LPI] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
04-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -10.03%
YoY- 0.98%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 422,384 395,755 399,545 403,908 399,256 423,841 386,902 5.99%
PBT 123,267 112,085 100,297 97,916 115,291 111,359 92,625 20.88%
Tax -28,035 -25,907 -22,896 -19,999 -28,688 -23,541 -21,843 18.01%
NP 95,232 86,178 77,401 77,917 86,603 87,818 70,782 21.76%
-
NP to SH 95,232 86,178 77,401 77,917 86,603 87,818 70,782 21.76%
-
Tax Rate 22.74% 23.11% 22.83% 20.42% 24.88% 21.14% 23.58% -
Total Cost 327,152 309,577 322,144 325,991 312,653 336,023 316,120 2.30%
-
Net Worth 2,066,532 1,756,988 1,818,897 1,714,999 1,961,398 1,912,756 2,060,436 0.19%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 175,288 - 111,547 - 171,304 - 107,563 38.27%
Div Payout % 184.06% - 144.12% - 197.80% - 151.96% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 2,066,532 1,756,988 1,818,897 1,714,999 1,961,398 1,912,756 2,060,436 0.19%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 22.55% 21.78% 19.37% 19.29% 21.69% 20.72% 18.29% -
ROE 4.61% 4.90% 4.26% 4.54% 4.42% 4.59% 3.44% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 106.02 99.34 100.29 101.39 100.22 106.39 97.12 5.99%
EPS 23.90 21.63 19.43 19.56 21.74 22.04 17.77 21.73%
DPS 44.00 0.00 28.00 0.00 43.00 0.00 27.00 38.27%
NAPS 5.1873 4.4103 4.5657 4.3049 4.9234 4.8013 5.172 0.19%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 106.02 99.34 100.29 101.39 100.22 106.39 97.12 5.99%
EPS 23.90 21.63 19.43 19.56 21.74 22.04 17.77 21.73%
DPS 44.00 0.00 28.00 0.00 43.00 0.00 27.00 38.27%
NAPS 5.1873 4.4103 4.5657 4.3049 4.9234 4.8013 5.172 0.19%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 13.72 12.92 13.40 11.60 15.10 15.64 15.76 -
P/RPS 12.94 13.01 13.36 11.44 15.07 14.70 16.23 -13.95%
P/EPS 57.39 59.73 68.97 59.31 69.46 70.95 88.70 -25.09%
EY 1.74 1.67 1.45 1.69 1.44 1.41 1.13 33.17%
DY 3.21 0.00 2.09 0.00 2.85 0.00 1.71 51.88%
P/NAPS 2.64 2.93 2.93 2.69 3.07 3.26 3.05 -9.13%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 03/02/21 15/10/20 17/08/20 04/05/20 03/02/20 15/10/19 15/07/19 -
Price 13.46 12.82 13.20 12.98 14.80 15.48 16.06 -
P/RPS 12.70 12.91 13.16 12.80 14.77 14.55 16.54 -16.08%
P/EPS 56.31 59.26 67.94 66.37 68.08 70.22 90.39 -26.95%
EY 1.78 1.69 1.47 1.51 1.47 1.42 1.11 36.80%
DY 3.27 0.00 2.12 0.00 2.91 0.00 1.68 55.57%
P/NAPS 2.59 2.91 2.89 3.02 3.01 3.22 3.11 -11.43%

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