[LPI] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
15-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 55.48%
YoY- 2.43%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 860,779 440,786 1,621,592 1,199,208 803,453 403,908 1,602,701 -33.95%
PBT 208,046 98,148 433,565 310,298 198,213 97,916 414,719 -36.89%
Tax -41,817 -15,838 -96,837 -68,802 -42,895 -19,999 -92,358 -41.06%
NP 166,229 82,310 336,728 241,496 155,318 77,917 322,361 -35.72%
-
NP to SH 166,229 82,310 336,728 241,496 155,318 77,917 322,361 -35.72%
-
Tax Rate 20.10% 16.14% 22.34% 22.17% 21.64% 20.42% 22.27% -
Total Cost 694,550 358,476 1,284,864 957,712 648,135 325,991 1,280,340 -33.50%
-
Net Worth 2,059,241 1,992,831 2,066,532 1,756,988 1,818,897 1,714,999 1,961,398 3.30%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 115,531 - 286,835 111,547 111,547 - 278,868 -44.45%
Div Payout % 69.50% - 85.18% 46.19% 71.82% - 86.51% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 2,059,241 1,992,831 2,066,532 1,756,988 1,818,897 1,714,999 1,961,398 3.30%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 19.31% 18.67% 20.77% 20.14% 19.33% 19.29% 20.11% -
ROE 8.07% 4.13% 16.29% 13.74% 8.54% 4.54% 16.44% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 216.07 110.64 407.04 301.02 201.68 101.39 402.30 -33.95%
EPS 41.73 20.66 84.52 60.62 38.99 19.56 80.92 -35.71%
DPS 29.00 0.00 72.00 28.00 28.00 0.00 70.00 -44.45%
NAPS 5.169 5.0023 5.1873 4.4103 4.5657 4.3049 4.9234 3.30%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 216.07 110.64 407.04 301.02 201.68 101.39 402.30 -33.95%
EPS 41.73 20.66 84.52 60.62 38.99 19.56 80.92 -35.71%
DPS 29.00 0.00 72.00 28.00 28.00 0.00 70.00 -44.45%
NAPS 5.169 5.0023 5.1873 4.4103 4.5657 4.3049 4.9234 3.30%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 13.78 13.64 13.72 12.92 13.40 11.60 15.10 -
P/RPS 6.38 12.33 3.37 4.29 6.64 11.44 3.75 42.56%
P/EPS 33.03 66.02 16.23 21.31 34.37 59.31 18.66 46.38%
EY 3.03 1.51 6.16 4.69 2.91 1.69 5.36 -31.65%
DY 2.10 0.00 5.25 2.17 2.09 0.00 4.64 -41.08%
P/NAPS 2.67 2.73 2.64 2.93 2.93 2.69 3.07 -8.89%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 05/08/21 15/04/21 03/02/21 15/10/20 17/08/20 04/05/20 03/02/20 -
Price 13.82 13.90 13.46 12.82 13.20 12.98 14.80 -
P/RPS 6.40 12.56 3.31 4.26 6.55 12.80 3.68 44.66%
P/EPS 33.12 67.28 15.92 21.15 33.86 66.37 18.29 48.61%
EY 3.02 1.49 6.28 4.73 2.95 1.51 5.47 -32.72%
DY 2.10 0.00 5.35 2.18 2.12 0.00 4.73 -41.83%
P/NAPS 2.67 2.78 2.59 2.91 2.89 3.02 3.01 -7.68%

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