[LPI] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
03-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 39.43%
YoY- 4.46%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,288,693 860,779 440,786 1,621,592 1,199,208 803,453 403,908 116.57%
PBT 339,384 208,046 98,148 433,565 310,298 198,213 97,916 128.85%
Tax -67,772 -41,817 -15,838 -96,837 -68,802 -42,895 -19,999 125.44%
NP 271,612 166,229 82,310 336,728 241,496 155,318 77,917 129.72%
-
NP to SH 271,612 166,229 82,310 336,728 241,496 155,318 77,917 129.72%
-
Tax Rate 19.97% 20.10% 16.14% 22.34% 22.17% 21.64% 20.42% -
Total Cost 1,017,081 694,550 358,476 1,284,864 957,712 648,135 325,991 113.36%
-
Net Worth 2,040,796 2,059,241 1,992,831 2,066,532 1,756,988 1,818,897 1,714,999 12.28%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 115,531 115,531 - 286,835 111,547 111,547 - -
Div Payout % 42.54% 69.50% - 85.18% 46.19% 71.82% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,040,796 2,059,241 1,992,831 2,066,532 1,756,988 1,818,897 1,714,999 12.28%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 21.08% 19.31% 18.67% 20.77% 20.14% 19.33% 19.29% -
ROE 13.31% 8.07% 4.13% 16.29% 13.74% 8.54% 4.54% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 323.48 216.07 110.64 407.04 301.02 201.68 101.39 116.56%
EPS 68.18 41.73 20.66 84.52 60.62 38.99 19.56 129.71%
DPS 29.00 29.00 0.00 72.00 28.00 28.00 0.00 -
NAPS 5.1227 5.169 5.0023 5.1873 4.4103 4.5657 4.3049 12.28%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 323.48 216.07 110.64 407.04 301.02 201.68 101.39 116.56%
EPS 68.18 41.73 20.66 84.52 60.62 38.99 19.56 129.71%
DPS 29.00 29.00 0.00 72.00 28.00 28.00 0.00 -
NAPS 5.1227 5.169 5.0023 5.1873 4.4103 4.5657 4.3049 12.28%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 14.08 13.78 13.64 13.72 12.92 13.40 11.60 -
P/RPS 4.35 6.38 12.33 3.37 4.29 6.64 11.44 -47.48%
P/EPS 20.65 33.03 66.02 16.23 21.31 34.37 59.31 -50.47%
EY 4.84 3.03 1.51 6.16 4.69 2.91 1.69 101.53%
DY 2.06 2.10 0.00 5.25 2.17 2.09 0.00 -
P/NAPS 2.75 2.67 2.73 2.64 2.93 2.93 2.69 1.48%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 14/10/21 05/08/21 15/04/21 03/02/21 15/10/20 17/08/20 04/05/20 -
Price 14.06 13.82 13.90 13.46 12.82 13.20 12.98 -
P/RPS 4.35 6.40 12.56 3.31 4.26 6.55 12.80 -51.26%
P/EPS 20.62 33.12 67.28 15.92 21.15 33.86 66.37 -54.09%
EY 4.85 3.02 1.49 6.28 4.73 2.95 1.51 117.53%
DY 2.06 2.10 0.00 5.35 2.18 2.12 0.00 -
P/NAPS 2.74 2.67 2.78 2.59 2.91 2.89 3.02 -6.27%

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