[LPI] QoQ Cumulative 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- 101.95%
YoY- 7.02%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 397,739 1,717,734 1,288,693 860,779 440,786 1,621,592 1,199,208 -52.11%
PBT 75,768 437,316 339,384 208,046 98,148 433,565 310,298 -60.96%
Tax -14,240 -92,637 -67,772 -41,817 -15,838 -96,837 -68,802 -65.04%
NP 61,528 344,679 271,612 166,229 82,310 336,728 241,496 -59.84%
-
NP to SH 61,528 344,679 271,612 166,229 82,310 336,728 241,496 -59.84%
-
Tax Rate 18.79% 21.18% 19.97% 20.10% 16.14% 22.34% 22.17% -
Total Cost 336,211 1,373,055 1,017,081 694,550 358,476 1,284,864 957,712 -50.26%
-
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 - 294,803 115,531 115,531 - 286,835 111,547 -
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 2.89% 16.16% 13.31% 8.07% 4.13% 16.29% 13.74% -
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 99.84 431.18 323.48 216.07 110.64 407.04 301.02 -52.11%
EPS 15.44 86.52 68.18 41.73 20.66 84.52 60.62 -59.85%
DPS 0.00 74.00 29.00 29.00 0.00 72.00 28.00 -
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 99.84 431.18 323.48 216.07 110.64 407.04 301.02 -52.11%
EPS 15.44 86.52 68.18 41.73 20.66 84.52 60.62 -59.85%
DPS 0.00 74.00 29.00 29.00 0.00 72.00 28.00 -
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 14.00 3.26 4.35 6.38 12.33 3.37 4.29 120.17%
P/EPS 90.52 16.25 20.65 33.03 66.02 16.23 21.31 162.51%
EY 1.10 6.15 4.84 3.03 1.51 6.16 4.69 -62.00%
DY 0.00 5.26 2.06 2.10 0.00 5.25 2.17 -
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 13.96 3.40 4.35 6.40 12.56 3.31 4.26 120.78%
P/EPS 90.26 16.92 20.62 33.12 67.28 15.92 21.15 163.33%
EY 1.11 5.91 4.85 3.02 1.49 6.28 4.73 -61.98%
DY 0.00 5.05 2.06 2.10 0.00 5.35 2.18 -
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