[LPI] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
03-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 10.51%
YoY- 9.96%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 427,914 419,993 440,786 422,384 395,755 399,545 403,908 3.92%
PBT 131,338 109,898 98,148 123,267 112,085 100,297 97,916 21.60%
Tax -25,955 -25,979 -15,838 -28,035 -25,907 -22,896 -19,999 18.96%
NP 105,383 83,919 82,310 95,232 86,178 77,401 77,917 22.27%
-
NP to SH 105,383 83,919 82,310 95,232 86,178 77,401 77,917 22.27%
-
Tax Rate 19.76% 23.64% 16.14% 22.74% 23.11% 22.83% 20.42% -
Total Cost 322,531 336,074 358,476 327,152 309,577 322,144 325,991 -0.70%
-
Net Worth 2,040,796 2,059,241 1,992,831 2,066,532 1,756,988 1,818,897 1,714,999 12.28%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 115,531 - 175,288 - 111,547 - -
Div Payout % - 137.67% - 184.06% - 144.12% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,040,796 2,059,241 1,992,831 2,066,532 1,756,988 1,818,897 1,714,999 12.28%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 24.63% 19.98% 18.67% 22.55% 21.78% 19.37% 19.29% -
ROE 5.16% 4.08% 4.13% 4.61% 4.90% 4.26% 4.54% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 107.41 105.42 110.64 106.02 99.34 100.29 101.39 3.91%
EPS 26.45 21.07 20.66 23.90 21.63 19.43 19.56 22.26%
DPS 0.00 29.00 0.00 44.00 0.00 28.00 0.00 -
NAPS 5.1227 5.169 5.0023 5.1873 4.4103 4.5657 4.3049 12.28%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 107.41 105.42 110.64 106.02 99.34 100.29 101.39 3.91%
EPS 26.45 21.07 20.66 23.90 21.63 19.43 19.56 22.26%
DPS 0.00 29.00 0.00 44.00 0.00 28.00 0.00 -
NAPS 5.1227 5.169 5.0023 5.1873 4.4103 4.5657 4.3049 12.28%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 14.08 13.78 13.64 13.72 12.92 13.40 11.60 -
P/RPS 13.11 13.07 12.33 12.94 13.01 13.36 11.44 9.50%
P/EPS 53.23 65.42 66.02 57.39 59.73 68.97 59.31 -6.95%
EY 1.88 1.53 1.51 1.74 1.67 1.45 1.69 7.35%
DY 0.00 2.10 0.00 3.21 0.00 2.09 0.00 -
P/NAPS 2.75 2.67 2.73 2.64 2.93 2.93 2.69 1.48%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 14/10/21 05/08/21 15/04/21 03/02/21 15/10/20 17/08/20 04/05/20 -
Price 14.06 13.82 13.90 13.46 12.82 13.20 12.98 -
P/RPS 13.09 13.11 12.56 12.70 12.91 13.16 12.80 1.50%
P/EPS 53.15 65.61 67.28 56.31 59.26 67.94 66.37 -13.75%
EY 1.88 1.52 1.49 1.78 1.69 1.47 1.51 15.71%
DY 0.00 2.10 0.00 3.27 0.00 2.12 0.00 -
P/NAPS 2.74 2.67 2.78 2.59 2.91 2.89 3.02 -6.27%

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