[LPI] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
29-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -8.5%
YoY- 1.21%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 429,041 422,384 399,256 389,025 363,493 355,552 338,623 4.01%
PBT 97,932 123,267 115,291 110,875 110,705 106,866 125,616 -4.06%
Tax -24,865 -28,035 -28,688 -26,872 -27,708 -25,416 -23,405 1.01%
NP 73,067 95,232 86,603 84,003 82,997 81,450 102,211 -5.43%
-
NP to SH 73,067 95,232 86,603 84,003 82,997 81,450 102,211 -5.43%
-
Tax Rate 25.39% 22.74% 24.88% 24.24% 25.03% 23.78% 18.63% -
Total Cost 355,974 327,152 312,653 305,022 280,496 274,102 236,412 7.05%
-
Net Worth 2,132,623 2,066,532 1,961,398 2,156,765 1,920,904 1,837,310 1,738,610 3.45%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 179,272 175,288 171,304 167,320 149,393 182,592 165,993 1.28%
Div Payout % 245.35% 184.06% 197.80% 199.18% 180.00% 224.18% 162.40% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 2,132,623 2,066,532 1,961,398 2,156,765 1,920,904 1,837,310 1,738,610 3.45%
NOSH 398,383 398,383 398,383 398,383 331,986 331,986 331,986 3.08%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 17.03% 22.55% 21.69% 21.59% 22.83% 22.91% 30.18% -
ROE 3.43% 4.61% 4.42% 3.89% 4.32% 4.43% 5.88% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 107.70 106.02 100.22 97.65 109.49 107.10 102.00 0.90%
EPS 18.34 23.90 21.74 21.09 25.00 24.53 30.79 -8.26%
DPS 45.00 44.00 43.00 42.00 45.00 55.00 50.00 -1.73%
NAPS 5.3532 5.1873 4.9234 5.4138 5.7861 5.5343 5.237 0.36%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 107.70 106.02 100.22 97.65 91.24 89.25 85.00 4.02%
EPS 18.34 23.90 21.74 21.09 20.83 20.45 25.66 -5.43%
DPS 45.00 44.00 43.00 42.00 37.50 45.83 41.67 1.28%
NAPS 5.3532 5.1873 4.9234 5.4138 4.8218 4.6119 4.3642 3.45%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 14.06 13.72 15.10 15.74 18.16 16.38 16.08 -
P/RPS 13.06 12.94 15.07 16.12 16.59 15.29 15.76 -3.08%
P/EPS 76.66 57.39 69.46 74.65 72.64 66.76 52.23 6.59%
EY 1.30 1.74 1.44 1.34 1.38 1.50 1.91 -6.20%
DY 3.20 3.21 2.85 2.67 2.48 3.36 3.11 0.47%
P/NAPS 2.63 2.64 3.07 2.91 3.14 2.96 3.07 -2.54%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 07/02/22 03/02/21 03/02/20 29/01/19 10/01/18 06/02/17 27/01/16 -
Price 14.64 13.46 14.80 16.42 19.42 17.34 15.70 -
P/RPS 13.59 12.70 14.77 16.81 17.74 16.19 15.39 -2.04%
P/EPS 79.82 56.31 68.08 77.87 77.68 70.68 50.99 7.74%
EY 1.25 1.78 1.47 1.28 1.29 1.41 1.96 -7.21%
DY 3.07 3.27 2.91 2.56 2.32 3.17 3.18 -0.58%
P/NAPS 2.73 2.59 3.01 3.03 3.36 3.13 3.00 -1.55%

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