[LPI] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 26.9%
YoY- 2.36%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,224,425 794,784 397,739 1,717,734 1,288,693 860,779 440,786 97.48%
PBT 252,530 149,236 75,768 437,316 339,384 208,046 98,148 87.65%
Tax -59,489 -30,940 -14,240 -92,637 -67,772 -41,817 -15,838 141.43%
NP 193,041 118,296 61,528 344,679 271,612 166,229 82,310 76.43%
-
NP to SH 193,041 118,296 61,528 344,679 271,612 166,229 82,310 76.43%
-
Tax Rate 23.56% 20.73% 18.79% 21.18% 19.97% 20.10% 16.14% -
Total Cost 1,031,384 676,488 336,211 1,373,055 1,017,081 694,550 358,476 102.15%
-
Net Worth 2,073,225 2,123,819 2,127,444 2,132,623 2,040,796 2,059,241 1,992,831 2.66%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 99,595 99,595 - 294,803 115,531 115,531 - -
Div Payout % 51.59% 84.19% - 85.53% 42.54% 69.50% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,073,225 2,123,819 2,127,444 2,132,623 2,040,796 2,059,241 1,992,831 2.66%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 15.77% 14.88% 15.47% 20.07% 21.08% 19.31% 18.67% -
ROE 9.31% 5.57% 2.89% 16.16% 13.31% 8.07% 4.13% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 307.35 199.50 99.84 431.18 323.48 216.07 110.64 97.48%
EPS 48.46 29.69 15.44 86.52 68.18 41.73 20.66 76.44%
DPS 25.00 25.00 0.00 74.00 29.00 29.00 0.00 -
NAPS 5.2041 5.3311 5.3402 5.3532 5.1227 5.169 5.0023 2.66%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 307.35 199.50 99.84 431.18 323.48 216.07 110.64 97.48%
EPS 48.46 29.69 15.44 86.52 68.18 41.73 20.66 76.44%
DPS 25.00 25.00 0.00 74.00 29.00 29.00 0.00 -
NAPS 5.2041 5.3311 5.3402 5.3532 5.1227 5.169 5.0023 2.66%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 12.40 13.30 13.98 14.06 14.08 13.78 13.64 -
P/RPS 4.03 6.67 14.00 3.26 4.35 6.38 12.33 -52.51%
P/EPS 25.59 44.79 90.52 16.25 20.65 33.03 66.02 -46.80%
EY 3.91 2.23 1.10 6.15 4.84 3.03 1.51 88.45%
DY 2.02 1.88 0.00 5.26 2.06 2.10 0.00 -
P/NAPS 2.38 2.49 2.62 2.63 2.75 2.67 2.73 -8.73%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/10/22 02/08/22 14/04/22 07/02/22 14/10/21 05/08/21 15/04/21 -
Price 12.34 13.34 13.94 14.64 14.06 13.82 13.90 -
P/RPS 4.01 6.69 13.96 3.40 4.35 6.40 12.56 -53.25%
P/EPS 25.47 44.92 90.26 16.92 20.62 33.12 67.28 -47.63%
EY 3.93 2.23 1.11 5.91 4.85 3.02 1.49 90.78%
DY 2.03 1.87 0.00 5.05 2.06 2.10 0.00 -
P/NAPS 2.37 2.50 2.61 2.73 2.74 2.67 2.78 -10.08%

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