[LPI] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
02-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -3.87%
YoY- -28.84%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,853,200 1,657,590 1,632,566 1,589,568 1,590,956 1,717,734 1,718,257 5.17%
PBT 365,560 373,461 336,706 298,472 303,072 437,316 452,512 -13.27%
Tax -70,224 -96,854 -79,318 -61,880 -56,960 -92,637 -90,362 -15.48%
NP 295,336 276,607 257,388 236,592 246,112 344,679 362,149 -12.72%
-
NP to SH 295,336 276,607 257,388 236,592 246,112 344,679 362,149 -12.72%
-
Tax Rate 19.21% 25.93% 23.56% 20.73% 18.79% 21.18% 19.97% -
Total Cost 1,557,864 1,380,983 1,375,178 1,352,976 1,344,844 1,373,055 1,356,108 9.69%
-
Net Worth 2,068,643 2,177,402 2,073,225 2,123,819 2,127,444 2,132,623 2,040,796 0.90%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 239,029 132,794 199,191 - 294,803 154,041 -
Div Payout % - 86.41% 51.59% 84.19% - 85.53% 42.54% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 2,068,643 2,177,402 2,073,225 2,123,819 2,127,444 2,132,623 2,040,796 0.90%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 15.94% 16.69% 15.77% 14.88% 15.47% 20.07% 21.08% -
ROE 14.28% 12.70% 12.41% 11.14% 11.57% 16.16% 17.75% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 465.18 416.08 409.80 399.00 399.35 431.18 431.31 5.17%
EPS 74.12 69.43 64.61 59.38 61.76 86.52 90.91 -12.73%
DPS 0.00 60.00 33.33 50.00 0.00 74.00 38.67 -
NAPS 5.1926 5.4656 5.2041 5.3311 5.3402 5.3532 5.1227 0.90%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 465.18 416.08 409.80 399.00 399.35 431.18 431.31 5.17%
EPS 74.12 69.43 64.61 59.38 61.76 86.52 90.91 -12.73%
DPS 0.00 60.00 33.33 50.00 0.00 74.00 38.67 -
NAPS 5.1926 5.4656 5.2041 5.3311 5.3402 5.3532 5.1227 0.90%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 12.10 12.64 12.40 13.30 13.98 14.06 14.08 -
P/RPS 2.60 3.04 3.03 3.33 3.50 3.26 3.26 -14.01%
P/EPS 16.32 18.20 19.19 22.40 22.63 16.25 15.49 3.54%
EY 6.13 5.49 5.21 4.47 4.42 6.15 6.46 -3.43%
DY 0.00 4.75 2.69 3.76 0.00 5.26 2.75 -
P/NAPS 2.33 2.31 2.38 2.49 2.62 2.63 2.75 -10.46%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 20/04/23 07/02/23 17/10/22 02/08/22 14/04/22 07/02/22 14/10/21 -
Price 12.10 12.88 12.34 13.34 13.94 14.64 14.06 -
P/RPS 2.60 3.10 3.01 3.34 3.49 3.40 3.26 -14.01%
P/EPS 16.32 18.55 19.10 22.46 22.56 16.92 15.47 3.63%
EY 6.13 5.39 5.24 4.45 4.43 5.91 6.47 -3.53%
DY 0.00 4.66 2.70 3.75 0.00 5.05 2.75 -
P/NAPS 2.33 2.36 2.37 2.50 2.61 2.73 2.74 -10.25%

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