[LPI] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
14-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 25.58%
YoY- 22.29%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 397,045 397,739 429,041 427,914 419,993 440,786 422,384 -4.05%
PBT 73,468 75,768 97,932 131,338 109,898 98,148 123,267 -29.24%
Tax -16,700 -14,240 -24,865 -25,955 -25,979 -15,838 -28,035 -29.27%
NP 56,768 61,528 73,067 105,383 83,919 82,310 95,232 -29.23%
-
NP to SH 56,768 61,528 73,067 105,383 83,919 82,310 95,232 -29.23%
-
Tax Rate 22.73% 18.79% 25.39% 19.76% 23.64% 16.14% 22.74% -
Total Cost 340,277 336,211 355,974 322,531 336,074 358,476 327,152 2.66%
-
Net Worth 2,123,819 2,127,444 2,132,623 2,040,796 2,059,241 1,992,831 2,066,532 1.84%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 99,595 - 179,272 - 115,531 - 175,288 -31.47%
Div Payout % 175.44% - 245.35% - 137.67% - 184.06% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,123,819 2,127,444 2,132,623 2,040,796 2,059,241 1,992,831 2,066,532 1.84%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.30% 15.47% 17.03% 24.63% 19.98% 18.67% 22.55% -
ROE 2.67% 2.89% 3.43% 5.16% 4.08% 4.13% 4.61% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 99.66 99.84 107.70 107.41 105.42 110.64 106.02 -4.05%
EPS 14.25 15.44 18.34 26.45 21.07 20.66 23.90 -29.22%
DPS 25.00 0.00 45.00 0.00 29.00 0.00 44.00 -31.47%
NAPS 5.3311 5.3402 5.3532 5.1227 5.169 5.0023 5.1873 1.84%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 99.66 99.84 107.70 107.41 105.42 110.64 106.02 -4.05%
EPS 14.25 15.44 18.34 26.45 21.07 20.66 23.90 -29.22%
DPS 25.00 0.00 45.00 0.00 29.00 0.00 44.00 -31.47%
NAPS 5.3311 5.3402 5.3532 5.1227 5.169 5.0023 5.1873 1.84%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 13.30 13.98 14.06 14.08 13.78 13.64 13.72 -
P/RPS 13.34 14.00 13.06 13.11 13.07 12.33 12.94 2.05%
P/EPS 93.34 90.52 76.66 53.23 65.42 66.02 57.39 38.42%
EY 1.07 1.10 1.30 1.88 1.53 1.51 1.74 -27.75%
DY 1.88 0.00 3.20 0.00 2.10 0.00 3.21 -30.06%
P/NAPS 2.49 2.62 2.63 2.75 2.67 2.73 2.64 -3.83%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 02/08/22 14/04/22 07/02/22 14/10/21 05/08/21 15/04/21 03/02/21 -
Price 13.34 13.94 14.64 14.06 13.82 13.90 13.46 -
P/RPS 13.38 13.96 13.59 13.09 13.11 12.56 12.70 3.54%
P/EPS 93.62 90.26 79.82 53.15 65.61 67.28 56.31 40.47%
EY 1.07 1.11 1.25 1.88 1.52 1.49 1.78 -28.83%
DY 1.87 0.00 3.07 0.00 2.10 0.00 3.27 -31.17%
P/NAPS 2.50 2.61 2.73 2.74 2.67 2.78 2.59 -2.33%

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