[LPI] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
17-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 31.67%
YoY- -29.07%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 462,363 463,300 433,165 429,641 397,045 397,739 429,041 5.12%
PBT 80,782 91,390 120,931 103,294 73,468 75,768 97,932 -12.07%
Tax -16,838 -17,556 -37,365 -28,549 -16,700 -14,240 -24,865 -22.94%
NP 63,944 73,834 83,566 74,745 56,768 61,528 73,067 -8.52%
-
NP to SH 63,944 73,834 83,566 74,745 56,768 61,528 73,067 -8.52%
-
Tax Rate 20.84% 19.21% 30.90% 27.64% 22.73% 18.79% 25.39% -
Total Cost 398,419 389,466 349,599 354,896 340,277 336,211 355,974 7.82%
-
Net Worth 2,108,282 2,068,643 2,177,402 2,073,225 2,123,819 2,127,444 2,132,623 -0.76%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 103,579 - 139,434 - 99,595 - 179,272 -30.69%
Div Payout % 161.98% - 166.86% - 175.44% - 245.35% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,108,282 2,068,643 2,177,402 2,073,225 2,123,819 2,127,444 2,132,623 -0.76%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 13.83% 15.94% 19.29% 17.40% 14.30% 15.47% 17.03% -
ROE 3.03% 3.57% 3.84% 3.61% 2.67% 2.89% 3.43% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 116.06 116.30 108.73 107.85 99.66 99.84 107.70 5.12%
EPS 16.05 18.53 20.97 18.77 14.25 15.44 18.34 -8.53%
DPS 26.00 0.00 35.00 0.00 25.00 0.00 45.00 -30.69%
NAPS 5.2921 5.1926 5.4656 5.2041 5.3311 5.3402 5.3532 -0.76%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 116.06 116.30 108.73 107.85 99.66 99.84 107.70 5.12%
EPS 16.05 18.53 20.97 18.77 14.25 15.44 18.34 -8.53%
DPS 26.00 0.00 35.00 0.00 25.00 0.00 45.00 -30.69%
NAPS 5.2921 5.1926 5.4656 5.2041 5.3311 5.3402 5.3532 -0.76%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 11.80 12.10 12.64 12.40 13.30 13.98 14.06 -
P/RPS 10.17 10.40 11.63 11.50 13.34 14.00 13.06 -15.39%
P/EPS 73.52 65.29 60.26 66.09 93.34 90.52 76.66 -2.75%
EY 1.36 1.53 1.66 1.51 1.07 1.10 1.30 3.06%
DY 2.20 0.00 2.77 0.00 1.88 0.00 3.20 -22.15%
P/NAPS 2.23 2.33 2.31 2.38 2.49 2.62 2.63 -10.44%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 20/04/23 07/02/23 17/10/22 02/08/22 14/04/22 07/02/22 -
Price 11.86 12.10 12.88 12.34 13.34 13.94 14.64 -
P/RPS 10.22 10.40 11.85 11.44 13.38 13.96 13.59 -17.34%
P/EPS 73.89 65.29 61.40 65.77 93.62 90.26 79.82 -5.02%
EY 1.35 1.53 1.63 1.52 1.07 1.11 1.25 5.27%
DY 2.19 0.00 2.72 0.00 1.87 0.00 3.07 -20.21%
P/NAPS 2.24 2.33 2.36 2.37 2.50 2.61 2.73 -12.38%

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