[LPI] YoY Annualized 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- 6.77%
YoY- 20.0%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,879,040 1,853,200 1,590,956 1,763,144 1,615,632 1,570,808 1,523,992 3.54%
PBT 509,388 365,560 303,072 392,592 391,664 381,776 366,312 5.64%
Tax -104,224 -70,224 -56,960 -63,352 -79,996 -73,144 -76,312 5.32%
NP 405,164 295,336 246,112 329,240 311,668 308,632 290,000 5.72%
-
NP to SH 405,164 295,336 246,112 329,240 311,668 308,632 290,000 5.72%
-
Tax Rate 20.46% 19.21% 18.79% 16.14% 20.42% 19.16% 20.83% -
Total Cost 1,473,876 1,557,864 1,344,844 1,433,904 1,303,964 1,262,176 1,233,992 3.00%
-
Net Worth 2,207,838 2,068,643 2,127,444 1,992,831 1,714,999 1,994,703 1,985,342 1.78%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 2,207,838 2,068,643 2,127,444 1,992,831 1,714,999 1,994,703 1,985,342 1.78%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 331,986 3.08%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 21.56% 15.94% 15.47% 18.67% 19.29% 19.65% 19.03% -
ROE 18.35% 14.28% 11.57% 16.52% 18.17% 15.47% 14.61% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 471.67 465.18 399.35 442.58 405.55 394.30 459.05 0.45%
EPS 101.72 74.12 61.76 82.64 78.24 77.48 87.36 2.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.542 5.1926 5.3402 5.0023 4.3049 5.007 5.9802 -1.25%
Adjusted Per Share Value based on latest NOSH - 398,383
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 471.67 465.18 399.35 442.58 405.55 394.30 382.54 3.54%
EPS 101.72 74.12 61.76 82.64 78.24 77.48 72.79 5.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.542 5.1926 5.3402 5.0023 4.3049 5.007 4.9835 1.78%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 12.14 12.10 13.98 13.64 11.60 15.92 19.82 -
P/RPS 2.57 2.60 3.50 3.08 2.86 4.04 4.32 -8.28%
P/EPS 11.94 16.32 22.63 16.50 14.83 20.55 22.69 -10.13%
EY 8.38 6.13 4.42 6.06 6.74 4.87 4.41 11.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.33 2.62 2.73 2.69 3.18 3.31 -6.64%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/04/24 20/04/23 14/04/22 15/04/21 04/05/20 15/04/19 26/04/18 -
Price 11.92 12.10 13.94 13.90 12.98 15.68 16.14 -
P/RPS 2.53 2.60 3.49 3.14 3.20 3.98 3.52 -5.35%
P/EPS 11.72 16.32 22.56 16.82 16.59 20.24 18.48 -7.30%
EY 8.53 6.13 4.43 5.95 6.03 4.94 5.41 7.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.33 2.61 2.78 3.02 3.13 2.70 -3.72%

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