[LPI] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 11.8%
YoY- 14.37%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 498,400 462,363 463,300 433,165 429,641 397,045 397,739 16.21%
PBT 119,569 80,782 91,390 120,931 103,294 73,468 75,768 35.50%
Tax -22,201 -16,838 -17,556 -37,365 -28,549 -16,700 -14,240 34.41%
NP 97,368 63,944 73,834 83,566 74,745 56,768 61,528 35.76%
-
NP to SH 97,368 63,944 73,834 83,566 74,745 56,768 61,528 35.76%
-
Tax Rate 18.57% 20.84% 19.21% 30.90% 27.64% 22.73% 18.79% -
Total Cost 401,032 398,419 389,466 349,599 354,896 340,277 336,211 12.46%
-
Net Worth 2,148,957 2,108,282 2,068,643 2,177,402 2,073,225 2,123,819 2,127,444 0.67%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 103,579 - 139,434 - 99,595 - -
Div Payout % - 161.98% - 166.86% - 175.44% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,148,957 2,108,282 2,068,643 2,177,402 2,073,225 2,123,819 2,127,444 0.67%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 19.54% 13.83% 15.94% 19.29% 17.40% 14.30% 15.47% -
ROE 4.53% 3.03% 3.57% 3.84% 3.61% 2.67% 2.89% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 125.11 116.06 116.30 108.73 107.85 99.66 99.84 16.21%
EPS 24.45 16.05 18.53 20.97 18.77 14.25 15.44 35.82%
DPS 0.00 26.00 0.00 35.00 0.00 25.00 0.00 -
NAPS 5.3942 5.2921 5.1926 5.4656 5.2041 5.3311 5.3402 0.67%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 125.11 116.06 116.30 108.73 107.85 99.66 99.84 16.21%
EPS 24.45 16.05 18.53 20.97 18.77 14.25 15.44 35.82%
DPS 0.00 26.00 0.00 35.00 0.00 25.00 0.00 -
NAPS 5.3942 5.2921 5.1926 5.4656 5.2041 5.3311 5.3402 0.67%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 11.46 11.80 12.10 12.64 12.40 13.30 13.98 -
P/RPS 9.16 10.17 10.40 11.63 11.50 13.34 14.00 -24.61%
P/EPS 46.89 73.52 65.29 60.26 66.09 93.34 90.52 -35.47%
EY 2.13 1.36 1.53 1.66 1.51 1.07 1.10 55.29%
DY 0.00 2.20 0.00 2.77 0.00 1.88 0.00 -
P/NAPS 2.12 2.23 2.33 2.31 2.38 2.49 2.62 -13.15%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/10/23 25/08/23 20/04/23 07/02/23 17/10/22 02/08/22 14/04/22 -
Price 12.00 11.86 12.10 12.88 12.34 13.34 13.94 -
P/RPS 9.59 10.22 10.40 11.85 11.44 13.38 13.96 -22.12%
P/EPS 49.10 73.89 65.29 61.40 65.77 93.62 90.26 -33.33%
EY 2.04 1.35 1.53 1.63 1.52 1.07 1.11 49.98%
DY 0.00 2.19 0.00 2.72 0.00 1.87 0.00 -
P/NAPS 2.22 2.24 2.33 2.36 2.37 2.50 2.61 -10.21%

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