[LPI] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
14-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 25.58%
YoY- 22.29%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 499,832 498,400 429,641 427,914 395,755 423,841 390,592 4.19%
PBT 150,400 119,569 103,294 131,338 112,085 111,359 116,635 4.32%
Tax -26,463 -22,201 -28,549 -25,955 -25,907 -23,541 -24,827 1.06%
NP 123,937 97,368 74,745 105,383 86,178 87,818 91,808 5.12%
-
NP to SH 123,937 97,368 74,745 105,383 86,178 87,818 91,808 5.12%
-
Tax Rate 17.60% 18.57% 27.64% 19.76% 23.11% 21.14% 21.29% -
Total Cost 375,895 401,032 354,896 322,531 309,577 336,023 298,784 3.89%
-
Net Worth 2,348,268 2,148,957 2,073,225 2,040,796 1,756,988 1,912,756 2,086,451 1.98%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 2,348,268 2,148,957 2,073,225 2,040,796 1,756,988 1,912,756 2,086,451 1.98%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 24.80% 19.54% 17.40% 24.63% 21.78% 20.72% 23.50% -
ROE 5.28% 4.53% 3.61% 5.16% 4.90% 4.59% 4.40% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 125.47 125.11 107.85 107.41 99.34 106.39 98.04 4.19%
EPS 31.11 24.45 18.77 26.45 21.63 22.04 23.04 5.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8945 5.3942 5.2041 5.1227 4.4103 4.8013 5.2373 1.98%
Adjusted Per Share Value based on latest NOSH - 398,383
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 125.47 125.11 107.85 107.41 99.34 106.39 98.04 4.19%
EPS 31.11 24.45 18.77 26.45 21.63 22.04 23.04 5.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8945 5.3942 5.2041 5.1227 4.4103 4.8013 5.2373 1.98%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 12.94 11.46 12.40 14.08 12.92 15.64 17.00 -
P/RPS 10.31 9.16 11.50 13.11 13.01 14.70 17.34 -8.29%
P/EPS 41.59 46.89 66.09 53.23 59.73 70.95 73.77 -9.10%
EY 2.40 2.13 1.51 1.88 1.67 1.41 1.36 9.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.12 2.38 2.75 2.93 3.26 3.25 -6.29%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/10/24 24/10/23 17/10/22 14/10/21 15/10/20 15/10/19 10/10/18 -
Price 13.30 12.00 12.34 14.06 12.82 15.48 16.80 -
P/RPS 10.60 9.59 11.44 13.09 12.91 14.55 17.14 -7.69%
P/EPS 42.75 49.10 65.77 53.15 59.26 70.22 72.90 -8.50%
EY 2.34 2.04 1.52 1.88 1.69 1.42 1.37 9.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.22 2.37 2.74 2.91 3.22 3.21 -5.67%

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