[LPI] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
14-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -15.79%
YoY- -25.25%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 433,165 429,641 397,045 397,739 429,041 427,914 419,993 2.07%
PBT 120,931 103,294 73,468 75,768 97,932 131,338 109,898 6.56%
Tax -37,365 -28,549 -16,700 -14,240 -24,865 -25,955 -25,979 27.33%
NP 83,566 74,745 56,768 61,528 73,067 105,383 83,919 -0.27%
-
NP to SH 83,566 74,745 56,768 61,528 73,067 105,383 83,919 -0.27%
-
Tax Rate 30.90% 27.64% 22.73% 18.79% 25.39% 19.76% 23.64% -
Total Cost 349,599 354,896 340,277 336,211 355,974 322,531 336,074 2.65%
-
Net Worth 2,177,402 2,073,225 2,123,819 2,127,444 2,132,623 2,040,796 2,059,241 3.77%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 139,434 - 99,595 - 179,272 - 115,531 13.31%
Div Payout % 166.86% - 175.44% - 245.35% - 137.67% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,177,402 2,073,225 2,123,819 2,127,444 2,132,623 2,040,796 2,059,241 3.77%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 19.29% 17.40% 14.30% 15.47% 17.03% 24.63% 19.98% -
ROE 3.84% 3.61% 2.67% 2.89% 3.43% 5.16% 4.08% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 108.73 107.85 99.66 99.84 107.70 107.41 105.42 2.07%
EPS 20.97 18.77 14.25 15.44 18.34 26.45 21.07 -0.31%
DPS 35.00 0.00 25.00 0.00 45.00 0.00 29.00 13.31%
NAPS 5.4656 5.2041 5.3311 5.3402 5.3532 5.1227 5.169 3.77%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 108.73 107.85 99.66 99.84 107.70 107.41 105.42 2.07%
EPS 20.97 18.77 14.25 15.44 18.34 26.45 21.07 -0.31%
DPS 35.00 0.00 25.00 0.00 45.00 0.00 29.00 13.31%
NAPS 5.4656 5.2041 5.3311 5.3402 5.3532 5.1227 5.169 3.77%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 12.64 12.40 13.30 13.98 14.06 14.08 13.78 -
P/RPS 11.63 11.50 13.34 14.00 13.06 13.11 13.07 -7.46%
P/EPS 60.26 66.09 93.34 90.52 76.66 53.23 65.42 -5.31%
EY 1.66 1.51 1.07 1.10 1.30 1.88 1.53 5.57%
DY 2.77 0.00 1.88 0.00 3.20 0.00 2.10 20.21%
P/NAPS 2.31 2.38 2.49 2.62 2.63 2.75 2.67 -9.17%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 07/02/23 17/10/22 02/08/22 14/04/22 07/02/22 14/10/21 05/08/21 -
Price 12.88 12.34 13.34 13.94 14.64 14.06 13.82 -
P/RPS 11.85 11.44 13.38 13.96 13.59 13.09 13.11 -6.49%
P/EPS 61.40 65.77 93.62 90.26 79.82 53.15 65.61 -4.31%
EY 1.63 1.52 1.07 1.11 1.25 1.88 1.52 4.75%
DY 2.72 0.00 1.87 0.00 3.07 0.00 2.10 18.76%
P/NAPS 2.36 2.37 2.50 2.61 2.73 2.74 2.67 -7.87%

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