[LPI] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
20-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -73.31%
YoY- 20.0%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,905,416 1,424,063 925,663 463,300 1,657,590 1,224,425 794,784 78.84%
PBT 394,933 291,741 172,172 91,390 373,461 252,530 149,236 90.98%
Tax -81,207 -56,595 -34,394 -17,556 -96,854 -59,489 -30,940 89.94%
NP 313,726 235,146 137,778 73,834 276,607 193,041 118,296 91.25%
-
NP to SH 313,726 235,146 137,778 73,834 276,607 193,041 118,296 91.25%
-
Tax Rate 20.56% 19.40% 19.98% 19.21% 25.93% 23.56% 20.73% -
Total Cost 1,591,690 1,188,917 787,885 389,466 1,380,983 1,031,384 676,488 76.62%
-
Net Worth 2,279,985 2,148,957 2,108,282 2,068,643 2,177,402 2,073,225 2,123,819 4.83%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 262,932 103,579 103,579 - 239,029 99,595 99,595 90.67%
Div Payout % 83.81% 44.05% 75.18% - 86.41% 51.59% 84.19% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,279,985 2,148,957 2,108,282 2,068,643 2,177,402 2,073,225 2,123,819 4.83%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 16.46% 16.51% 14.88% 15.94% 16.69% 15.77% 14.88% -
ROE 13.76% 10.94% 6.54% 3.57% 12.70% 9.31% 5.57% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 478.29 357.46 232.36 116.30 416.08 307.35 199.50 78.84%
EPS 78.75 59.03 34.58 18.53 69.43 48.46 29.69 91.27%
DPS 66.00 26.00 26.00 0.00 60.00 25.00 25.00 90.67%
NAPS 5.7231 5.3942 5.2921 5.1926 5.4656 5.2041 5.3311 4.83%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 478.29 357.46 232.36 116.30 416.08 307.35 199.50 78.84%
EPS 78.75 59.03 34.58 18.53 69.43 48.46 29.69 91.27%
DPS 66.00 26.00 26.00 0.00 60.00 25.00 25.00 90.67%
NAPS 5.7231 5.3942 5.2921 5.1926 5.4656 5.2041 5.3311 4.83%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 11.96 11.46 11.80 12.10 12.64 12.40 13.30 -
P/RPS 2.50 3.21 5.08 10.40 3.04 4.03 6.67 -47.92%
P/EPS 15.19 19.42 34.12 65.29 18.20 25.59 44.79 -51.27%
EY 6.58 5.15 2.93 1.53 5.49 3.91 2.23 105.31%
DY 5.52 2.27 2.20 0.00 4.75 2.02 1.88 104.64%
P/NAPS 2.09 2.12 2.23 2.33 2.31 2.38 2.49 -10.99%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 24/10/23 25/08/23 20/04/23 07/02/23 17/10/22 02/08/22 -
Price 12.36 12.00 11.86 12.10 12.88 12.34 13.34 -
P/RPS 2.58 3.36 5.10 10.40 3.10 4.01 6.69 -46.92%
P/EPS 15.70 20.33 34.29 65.29 18.55 25.47 44.92 -50.28%
EY 6.37 4.92 2.92 1.53 5.39 3.93 2.23 100.93%
DY 5.34 2.17 2.19 0.00 4.66 2.03 1.87 100.89%
P/NAPS 2.16 2.22 2.24 2.33 2.36 2.37 2.50 -9.26%

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