[LPI] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
05-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 1.95%
YoY- 8.42%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 469,404 462,363 397,045 419,993 399,545 386,902 353,048 4.85%
PBT 100,550 80,782 73,468 109,898 100,297 92,625 86,877 2.46%
Tax -22,547 -16,838 -16,700 -25,979 -22,896 -21,843 -21,139 1.07%
NP 78,003 63,944 56,768 83,919 77,401 70,782 65,738 2.88%
-
NP to SH 78,003 63,944 56,768 83,919 77,401 70,782 65,738 2.88%
-
Tax Rate 22.42% 20.84% 22.73% 23.64% 22.83% 23.58% 24.33% -
Total Cost 391,401 398,419 340,277 336,074 322,144 316,120 287,310 5.28%
-
Net Worth 2,241,502 2,108,282 2,123,819 2,059,241 1,818,897 2,060,436 2,022,670 1.72%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 119,514 103,579 99,595 115,531 111,547 107,563 103,579 2.41%
Div Payout % 153.22% 161.98% 175.44% 137.67% 144.12% 151.96% 157.56% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 2,241,502 2,108,282 2,123,819 2,059,241 1,818,897 2,060,436 2,022,670 1.72%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,382 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 16.62% 13.83% 14.30% 19.98% 19.37% 18.29% 18.62% -
ROE 3.48% 3.03% 2.67% 4.08% 4.26% 3.44% 3.25% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 117.83 116.06 99.66 105.42 100.29 97.12 88.62 4.85%
EPS 19.58 16.05 14.25 21.07 19.43 17.77 16.50 2.89%
DPS 30.00 26.00 25.00 29.00 28.00 27.00 26.00 2.41%
NAPS 5.6265 5.2921 5.3311 5.169 4.5657 5.172 5.0772 1.72%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 117.83 116.06 99.66 105.42 100.29 97.12 88.62 4.85%
EPS 19.58 16.05 14.25 21.07 19.43 17.77 16.50 2.89%
DPS 30.00 26.00 25.00 29.00 28.00 27.00 26.00 2.41%
NAPS 5.6265 5.2921 5.3311 5.169 4.5657 5.172 5.0772 1.72%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 12.46 11.80 13.30 13.78 13.40 15.76 17.08 -
P/RPS 10.57 10.17 13.34 13.07 13.36 16.23 19.27 -9.51%
P/EPS 63.64 73.52 93.34 65.42 68.97 88.70 103.51 -7.78%
EY 1.57 1.36 1.07 1.53 1.45 1.13 0.97 8.34%
DY 2.41 2.20 1.88 2.10 2.09 1.71 1.52 7.97%
P/NAPS 2.21 2.23 2.49 2.67 2.93 3.05 3.36 -6.73%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 21/08/24 25/08/23 02/08/22 05/08/21 17/08/20 15/07/19 09/07/18 -
Price 13.34 11.86 13.34 13.82 13.20 16.06 17.00 -
P/RPS 11.32 10.22 13.38 13.11 13.16 16.54 19.18 -8.40%
P/EPS 68.13 73.89 93.62 65.61 67.94 90.39 103.02 -6.65%
EY 1.47 1.35 1.07 1.52 1.47 1.11 0.97 7.16%
DY 2.25 2.19 1.87 2.10 2.12 1.68 1.53 6.63%
P/NAPS 2.37 2.24 2.50 2.67 2.89 3.11 3.35 -5.59%

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