[LPI] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
09-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -9.33%
YoY- -3.42%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 419,993 399,545 386,902 353,048 352,710 339,250 304,726 5.48%
PBT 109,898 100,297 92,625 86,877 89,216 232,474 101,829 1.27%
Tax -25,979 -22,896 -21,843 -21,139 -21,152 -19,855 -16,090 8.30%
NP 83,919 77,401 70,782 65,738 68,064 212,619 85,739 -0.35%
-
NP to SH 83,919 77,401 70,782 65,738 68,064 212,619 85,739 -0.35%
-
Tax Rate 23.64% 22.83% 23.58% 24.33% 23.71% 8.54% 15.80% -
Total Cost 336,074 322,144 316,120 287,310 284,646 126,631 218,987 7.39%
-
Net Worth 2,059,241 1,818,897 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 3.59%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 115,531 111,547 107,563 103,579 89,636 82,996 66,397 9.66%
Div Payout % 137.67% 144.12% 151.96% 157.56% 131.69% 39.04% 77.44% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,059,241 1,818,897 2,060,436 2,022,670 1,817,922 1,742,395 1,665,673 3.59%
NOSH 398,383 398,383 398,383 398,382 331,986 331,986 331,986 3.08%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 19.98% 19.37% 18.29% 18.62% 19.30% 62.67% 28.14% -
ROE 4.08% 4.26% 3.44% 3.25% 3.74% 12.20% 5.15% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 105.42 100.29 97.12 88.62 106.24 102.19 91.79 2.33%
EPS 21.07 19.43 17.77 16.50 20.51 64.04 25.82 -3.32%
DPS 29.00 28.00 27.00 26.00 27.00 25.00 20.00 6.38%
NAPS 5.169 4.5657 5.172 5.0772 5.4759 5.2484 5.0173 0.49%
Adjusted Per Share Value based on latest NOSH - 398,382
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 105.42 100.29 97.12 88.62 88.54 85.16 76.49 5.48%
EPS 21.07 19.43 17.77 16.50 17.09 53.37 21.52 -0.35%
DPS 29.00 28.00 27.00 26.00 22.50 20.83 16.67 9.65%
NAPS 5.169 4.5657 5.172 5.0772 4.5633 4.3737 4.1811 3.59%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 13.78 13.40 15.76 17.08 18.88 15.86 13.88 -
P/RPS 13.07 13.36 16.23 19.27 17.77 15.52 15.12 -2.39%
P/EPS 65.42 68.97 88.70 103.51 92.09 24.76 53.74 3.32%
EY 1.53 1.45 1.13 0.97 1.09 4.04 1.86 -3.19%
DY 2.10 2.09 1.71 1.52 1.43 1.58 1.44 6.48%
P/NAPS 2.67 2.93 3.05 3.36 3.45 3.02 2.77 -0.61%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 05/08/21 17/08/20 15/07/19 09/07/18 10/07/17 11/07/16 08/07/15 -
Price 13.82 13.20 16.06 17.00 18.60 16.14 14.18 -
P/RPS 13.11 13.16 16.54 19.18 17.51 15.79 15.45 -2.69%
P/EPS 65.61 67.94 90.39 103.02 90.72 25.20 54.91 3.00%
EY 1.52 1.47 1.11 0.97 1.10 3.97 1.82 -2.95%
DY 2.10 2.12 1.68 1.53 1.45 1.55 1.41 6.85%
P/NAPS 2.67 2.89 3.11 3.35 3.40 3.08 2.83 -0.96%

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