[LPI] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
15-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 24.07%
YoY- -4.35%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 399,545 403,908 399,256 423,841 386,902 392,702 389,025 1.79%
PBT 100,297 97,916 115,291 111,359 92,625 95,444 110,875 -6.47%
Tax -22,896 -19,999 -28,688 -23,541 -21,843 -18,286 -26,872 -10.13%
NP 77,401 77,917 86,603 87,818 70,782 77,158 84,003 -5.31%
-
NP to SH 77,401 77,917 86,603 87,818 70,782 77,158 84,003 -5.31%
-
Tax Rate 22.83% 20.42% 24.88% 21.14% 23.58% 19.16% 24.24% -
Total Cost 322,144 325,991 312,653 336,023 316,120 315,544 305,022 3.71%
-
Net Worth 1,818,897 1,714,999 1,961,398 1,912,756 2,060,436 1,994,703 2,156,765 -10.74%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 111,547 - 171,304 - 107,563 - 167,320 -23.70%
Div Payout % 144.12% - 197.80% - 151.96% - 199.18% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,818,897 1,714,999 1,961,398 1,912,756 2,060,436 1,994,703 2,156,765 -10.74%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 19.37% 19.29% 21.69% 20.72% 18.29% 19.65% 21.59% -
ROE 4.26% 4.54% 4.42% 4.59% 3.44% 3.87% 3.89% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 100.29 101.39 100.22 106.39 97.12 98.57 97.65 1.79%
EPS 19.43 19.56 21.74 22.04 17.77 19.37 21.09 -5.32%
DPS 28.00 0.00 43.00 0.00 27.00 0.00 42.00 -23.70%
NAPS 4.5657 4.3049 4.9234 4.8013 5.172 5.007 5.4138 -10.74%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 100.29 101.39 100.22 106.39 97.12 98.57 97.65 1.79%
EPS 19.43 19.56 21.74 22.04 17.77 19.37 21.09 -5.32%
DPS 28.00 0.00 43.00 0.00 27.00 0.00 42.00 -23.70%
NAPS 4.5657 4.3049 4.9234 4.8013 5.172 5.007 5.4138 -10.74%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 13.40 11.60 15.10 15.64 15.76 15.92 15.74 -
P/RPS 13.36 11.44 15.07 14.70 16.23 16.15 16.12 -11.77%
P/EPS 68.97 59.31 69.46 70.95 88.70 82.20 74.65 -5.14%
EY 1.45 1.69 1.44 1.41 1.13 1.22 1.34 5.40%
DY 2.09 0.00 2.85 0.00 1.71 0.00 2.67 -15.07%
P/NAPS 2.93 2.69 3.07 3.26 3.05 3.18 2.91 0.45%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 17/08/20 04/05/20 03/02/20 15/10/19 15/07/19 15/04/19 29/01/19 -
Price 13.20 12.98 14.80 15.48 16.06 15.68 16.42 -
P/RPS 13.16 12.80 14.77 14.55 16.54 15.91 16.81 -15.07%
P/EPS 67.94 66.37 68.08 70.22 90.39 80.96 77.87 -8.70%
EY 1.47 1.51 1.47 1.42 1.11 1.24 1.28 9.67%
DY 2.12 0.00 2.91 0.00 1.68 0.00 2.56 -11.82%
P/NAPS 2.89 3.02 3.01 3.22 3.11 3.13 3.03 -3.10%

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