[LPI] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
05-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 0.98%
YoY- 7.02%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,590,956 1,717,734 1,718,257 1,721,558 1,763,144 1,621,592 1,598,944 -0.33%
PBT 303,072 437,316 452,512 416,092 392,592 433,565 413,730 -18.75%
Tax -56,960 -92,637 -90,362 -83,634 -63,352 -96,837 -91,736 -27.23%
NP 246,112 344,679 362,149 332,458 329,240 336,728 321,994 -16.41%
-
NP to SH 246,112 344,679 362,149 332,458 329,240 336,728 321,994 -16.41%
-
Tax Rate 18.79% 21.18% 19.97% 20.10% 16.14% 22.34% 22.17% -
Total Cost 1,344,844 1,373,055 1,356,108 1,389,100 1,433,904 1,284,864 1,276,949 3.51%
-
Net Worth 2,127,444 2,132,623 2,040,796 2,059,241 1,992,831 2,066,532 1,756,988 13.61%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 294,803 154,041 231,062 - 286,835 148,729 -
Div Payout % - 85.53% 42.54% 69.50% - 85.18% 46.19% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 2,127,444 2,132,623 2,040,796 2,059,241 1,992,831 2,066,532 1,756,988 13.61%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 15.47% 20.07% 21.08% 19.31% 18.67% 20.77% 20.14% -
ROE 11.57% 16.16% 17.75% 16.14% 16.52% 16.29% 18.33% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 399.35 431.18 431.31 432.14 442.58 407.04 401.36 -0.33%
EPS 61.76 86.52 90.91 83.46 82.64 84.52 80.83 -16.43%
DPS 0.00 74.00 38.67 58.00 0.00 72.00 37.33 -
NAPS 5.3402 5.3532 5.1227 5.169 5.0023 5.1873 4.4103 13.61%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 399.35 431.18 431.31 432.14 442.58 407.04 401.36 -0.33%
EPS 61.76 86.52 90.91 83.46 82.64 84.52 80.83 -16.43%
DPS 0.00 74.00 38.67 58.00 0.00 72.00 37.33 -
NAPS 5.3402 5.3532 5.1227 5.169 5.0023 5.1873 4.4103 13.61%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 13.98 14.06 14.08 13.78 13.64 13.72 12.92 -
P/RPS 3.50 3.26 3.26 3.19 3.08 3.37 3.22 5.72%
P/EPS 22.63 16.25 15.49 16.51 16.50 16.23 15.99 26.08%
EY 4.42 6.15 6.46 6.06 6.06 6.16 6.26 -20.72%
DY 0.00 5.26 2.75 4.21 0.00 5.25 2.89 -
P/NAPS 2.62 2.63 2.75 2.67 2.73 2.64 2.93 -7.19%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 14/04/22 07/02/22 14/10/21 05/08/21 15/04/21 03/02/21 15/10/20 -
Price 13.94 14.64 14.06 13.82 13.90 13.46 12.82 -
P/RPS 3.49 3.40 3.26 3.20 3.14 3.31 3.19 6.18%
P/EPS 22.56 16.92 15.47 16.56 16.82 15.92 15.86 26.50%
EY 4.43 5.91 6.47 6.04 5.95 6.28 6.30 -20.94%
DY 0.00 5.05 2.75 4.20 0.00 5.35 2.91 -
P/NAPS 2.61 2.73 2.74 2.67 2.78 2.59 2.91 -7.00%

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