[LPI] YoY Annual (Unaudited) Result on 31-Dec-2019 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
03-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
YoY- 2.65%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,657,590 1,717,734 1,621,592 1,602,701 1,513,663 1,470,631 1,378,892 3.11%
PBT 373,461 437,316 433,565 414,719 405,965 403,749 518,925 -5.33%
Tax -96,854 -92,637 -96,837 -92,358 -91,916 -89,955 -81,702 2.87%
NP 276,607 344,679 336,728 322,361 314,049 313,794 437,223 -7.34%
-
NP to SH 276,607 344,679 336,728 322,361 314,049 313,794 437,223 -7.34%
-
Tax Rate 25.93% 21.18% 22.34% 22.27% 22.64% 22.28% 15.74% -
Total Cost 1,380,983 1,373,055 1,284,864 1,280,340 1,199,614 1,156,837 941,669 6.58%
-
Net Worth 2,177,402 2,132,623 2,066,532 1,961,398 2,156,765 1,920,904 1,837,310 2.86%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 239,029 294,803 286,835 278,868 270,900 239,029 265,588 -1.73%
Div Payout % 86.41% 85.53% 85.18% 86.51% 86.26% 76.17% 60.74% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 2,177,402 2,132,623 2,066,532 1,961,398 2,156,765 1,920,904 1,837,310 2.86%
NOSH 398,383 398,383 398,383 398,383 398,383 331,986 331,986 3.08%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 16.69% 20.07% 20.77% 20.11% 20.75% 21.34% 31.71% -
ROE 12.70% 16.16% 16.29% 16.44% 14.56% 16.34% 23.80% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 416.08 431.18 407.04 402.30 379.95 442.98 415.35 0.02%
EPS 69.43 86.52 84.52 80.92 78.83 94.52 131.70 -10.11%
DPS 60.00 74.00 72.00 70.00 68.00 72.00 80.00 -4.67%
NAPS 5.4656 5.3532 5.1873 4.9234 5.4138 5.7861 5.5343 -0.20%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 416.08 431.18 407.04 402.30 379.95 369.15 346.12 3.11%
EPS 69.43 86.52 84.52 80.92 78.83 78.77 109.75 -7.34%
DPS 60.00 74.00 72.00 70.00 68.00 60.00 66.67 -1.74%
NAPS 5.4656 5.3532 5.1873 4.9234 5.4138 4.8218 4.6119 2.86%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 12.64 14.06 13.72 15.10 15.74 18.16 16.38 -
P/RPS 3.04 3.26 3.37 3.75 4.14 4.10 3.94 -4.22%
P/EPS 18.20 16.25 16.23 18.66 19.97 19.21 12.44 6.54%
EY 5.49 6.15 6.16 5.36 5.01 5.20 8.04 -6.15%
DY 4.75 5.26 5.25 4.64 4.32 3.96 4.88 -0.44%
P/NAPS 2.31 2.63 2.64 3.07 2.91 3.14 2.96 -4.04%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 07/02/23 07/02/22 03/02/21 03/02/20 29/01/19 10/01/18 06/02/17 -
Price 12.88 14.64 13.46 14.80 16.42 19.42 17.34 -
P/RPS 3.10 3.40 3.31 3.68 4.32 4.38 4.17 -4.81%
P/EPS 18.55 16.92 15.92 18.29 20.83 20.55 13.17 5.87%
EY 5.39 5.91 6.28 5.47 4.80 4.87 7.60 -5.56%
DY 4.66 5.05 5.35 4.73 4.14 3.71 4.61 0.17%
P/NAPS 2.36 2.73 2.59 3.01 3.03 3.36 3.13 -4.59%

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