[LPI] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
10-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 39.66%
YoY- -0.39%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 427,914 395,755 423,841 390,592 406,788 363,529 349,507 3.42%
PBT 131,338 112,085 111,359 116,635 115,034 97,404 94,875 5.56%
Tax -25,955 -25,907 -23,541 -24,827 -22,864 -19,636 -19,033 5.30%
NP 105,383 86,178 87,818 91,808 92,170 77,768 75,842 5.63%
-
NP to SH 105,383 86,178 87,818 91,808 92,170 77,768 75,842 5.63%
-
Tax Rate 19.76% 23.11% 21.14% 21.29% 19.88% 20.16% 20.06% -
Total Cost 322,531 309,577 336,023 298,784 314,618 285,761 273,665 2.77%
-
Net Worth 2,040,796 1,756,988 1,912,756 2,086,451 1,825,823 1,755,575 1,616,439 3.95%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 2,040,796 1,756,988 1,912,756 2,086,451 1,825,823 1,755,575 1,616,439 3.95%
NOSH 398,383 398,383 398,383 398,383 331,986 331,986 331,986 3.08%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 24.63% 21.78% 20.72% 23.50% 22.66% 21.39% 21.70% -
ROE 5.16% 4.90% 4.59% 4.40% 5.05% 4.43% 4.69% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 107.41 99.34 106.39 98.04 122.53 109.50 105.28 0.33%
EPS 26.45 21.63 22.04 23.04 27.76 23.43 22.85 2.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1227 4.4103 4.8013 5.2373 5.4997 5.2881 4.869 0.84%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 107.41 99.34 106.39 98.04 102.11 91.25 87.73 3.42%
EPS 26.45 21.63 22.04 23.04 23.14 19.52 19.04 5.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1227 4.4103 4.8013 5.2373 4.5831 4.4068 4.0575 3.95%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 14.08 12.92 15.64 17.00 17.54 16.58 13.78 -
P/RPS 13.11 13.01 14.70 17.34 14.31 15.14 13.09 0.02%
P/EPS 53.23 59.73 70.95 73.77 63.18 70.78 60.32 -2.06%
EY 1.88 1.67 1.41 1.36 1.58 1.41 1.66 2.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.93 3.26 3.25 3.19 3.14 2.83 -0.47%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 14/10/21 15/10/20 15/10/19 10/10/18 09/10/17 06/10/16 08/10/15 -
Price 14.06 12.82 15.48 16.80 18.06 16.50 14.44 -
P/RPS 13.09 12.91 14.55 17.14 14.74 15.07 13.72 -0.77%
P/EPS 53.15 59.26 70.22 72.90 65.05 70.44 63.21 -2.84%
EY 1.88 1.69 1.42 1.37 1.54 1.42 1.58 2.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 2.91 3.22 3.21 3.28 3.12 2.97 -1.33%

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