[LPI] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
20-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -11.65%
YoY- 20.0%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 481,353 498,400 462,363 463,300 433,165 429,641 397,045 13.65%
PBT 103,192 119,569 80,782 91,390 120,931 103,294 73,468 25.34%
Tax -24,612 -22,201 -16,838 -17,556 -37,365 -28,549 -16,700 29.41%
NP 78,580 97,368 63,944 73,834 83,566 74,745 56,768 24.13%
-
NP to SH 78,580 97,368 63,944 73,834 83,566 74,745 56,768 24.13%
-
Tax Rate 23.85% 18.57% 20.84% 19.21% 30.90% 27.64% 22.73% -
Total Cost 402,773 401,032 398,419 389,466 349,599 354,896 340,277 11.86%
-
Net Worth 2,279,985 2,148,957 2,108,282 2,068,643 2,177,402 2,073,225 2,123,819 4.83%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 159,353 - 103,579 - 139,434 - 99,595 36.68%
Div Payout % 202.79% - 161.98% - 166.86% - 175.44% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,279,985 2,148,957 2,108,282 2,068,643 2,177,402 2,073,225 2,123,819 4.83%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 16.32% 19.54% 13.83% 15.94% 19.29% 17.40% 14.30% -
ROE 3.45% 4.53% 3.03% 3.57% 3.84% 3.61% 2.67% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 120.83 125.11 116.06 116.30 108.73 107.85 99.66 13.66%
EPS 19.72 24.45 16.05 18.53 20.97 18.77 14.25 24.10%
DPS 40.00 0.00 26.00 0.00 35.00 0.00 25.00 36.68%
NAPS 5.7231 5.3942 5.2921 5.1926 5.4656 5.2041 5.3311 4.83%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 120.83 125.11 116.06 116.30 108.73 107.85 99.66 13.66%
EPS 19.72 24.45 16.05 18.53 20.97 18.77 14.25 24.10%
DPS 40.00 0.00 26.00 0.00 35.00 0.00 25.00 36.68%
NAPS 5.7231 5.3942 5.2921 5.1926 5.4656 5.2041 5.3311 4.83%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 11.96 11.46 11.80 12.10 12.64 12.40 13.30 -
P/RPS 9.90 9.16 10.17 10.40 11.63 11.50 13.34 -17.98%
P/EPS 60.63 46.89 73.52 65.29 60.26 66.09 93.34 -24.93%
EY 1.65 2.13 1.36 1.53 1.66 1.51 1.07 33.36%
DY 3.34 0.00 2.20 0.00 2.77 0.00 1.88 46.53%
P/NAPS 2.09 2.12 2.23 2.33 2.31 2.38 2.49 -10.99%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 24/10/23 25/08/23 20/04/23 07/02/23 17/10/22 02/08/22 -
Price 12.36 12.00 11.86 12.10 12.88 12.34 13.34 -
P/RPS 10.23 9.59 10.22 10.40 11.85 11.44 13.38 -16.34%
P/EPS 62.66 49.10 73.89 65.29 61.40 65.77 93.62 -23.42%
EY 1.60 2.04 1.35 1.53 1.63 1.52 1.07 30.66%
DY 3.24 0.00 2.19 0.00 2.72 0.00 1.87 44.11%
P/NAPS 2.16 2.22 2.24 2.33 2.36 2.37 2.50 -9.26%

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