[LPI] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
29-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 2.39%
YoY- 0.08%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,717,734 1,621,592 1,602,701 1,513,663 1,470,631 1,378,892 1,284,586 4.95%
PBT 437,316 433,565 414,719 405,965 403,749 518,925 393,066 1.79%
Tax -92,637 -96,837 -92,358 -91,916 -89,955 -81,702 -72,077 4.26%
NP 344,679 336,728 322,361 314,049 313,794 437,223 320,989 1.19%
-
NP to SH 344,679 336,728 322,361 314,049 313,794 437,223 320,989 1.19%
-
Tax Rate 21.18% 22.34% 22.27% 22.64% 22.28% 15.74% 18.34% -
Total Cost 1,373,055 1,284,864 1,280,340 1,199,614 1,156,837 941,669 963,597 6.07%
-
Net Worth 2,132,623 2,066,532 1,961,398 2,156,765 1,920,904 1,837,310 1,738,610 3.45%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 294,803 286,835 278,868 270,900 239,029 265,588 232,390 4.04%
Div Payout % 85.53% 85.18% 86.51% 86.26% 76.17% 60.74% 72.40% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 2,132,623 2,066,532 1,961,398 2,156,765 1,920,904 1,837,310 1,738,610 3.45%
NOSH 398,383 398,383 398,383 398,383 331,986 331,986 331,986 3.08%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 20.07% 20.77% 20.11% 20.75% 21.34% 31.71% 24.99% -
ROE 16.16% 16.29% 16.44% 14.56% 16.34% 23.80% 18.46% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 431.18 407.04 402.30 379.95 442.98 415.35 386.94 1.81%
EPS 86.52 84.52 80.92 78.83 94.52 131.70 96.69 -1.83%
DPS 74.00 72.00 70.00 68.00 72.00 80.00 70.00 0.92%
NAPS 5.3532 5.1873 4.9234 5.4138 5.7861 5.5343 5.237 0.36%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 431.18 407.04 402.30 379.95 369.15 346.12 322.45 4.95%
EPS 86.52 84.52 80.92 78.83 78.77 109.75 80.57 1.19%
DPS 74.00 72.00 70.00 68.00 60.00 66.67 58.33 4.04%
NAPS 5.3532 5.1873 4.9234 5.4138 4.8218 4.6119 4.3642 3.45%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 14.06 13.72 15.10 15.74 18.16 16.38 16.08 -
P/RPS 3.26 3.37 3.75 4.14 4.10 3.94 4.16 -3.97%
P/EPS 16.25 16.23 18.66 19.97 19.21 12.44 16.63 -0.38%
EY 6.15 6.16 5.36 5.01 5.20 8.04 6.01 0.38%
DY 5.26 5.25 4.64 4.32 3.96 4.88 4.35 3.21%
P/NAPS 2.63 2.64 3.07 2.91 3.14 2.96 3.07 -2.54%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 07/02/22 03/02/21 03/02/20 29/01/19 10/01/18 06/02/17 27/01/16 -
Price 14.64 13.46 14.80 16.42 19.42 17.34 15.70 -
P/RPS 3.40 3.31 3.68 4.32 4.38 4.17 4.06 -2.91%
P/EPS 16.92 15.92 18.29 20.83 20.55 13.17 16.24 0.68%
EY 5.91 6.28 5.47 4.80 4.87 7.60 6.16 -0.68%
DY 5.05 5.35 4.73 4.14 3.71 4.61 4.46 2.09%
P/NAPS 2.73 2.59 3.01 3.03 3.36 3.13 3.00 -1.55%

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