[LPI] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
03-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -1.38%
YoY- 3.1%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 433,165 429,041 422,384 399,256 389,025 363,493 355,552 3.34%
PBT 120,931 97,932 123,267 115,291 110,875 110,705 106,866 2.08%
Tax -37,365 -24,865 -28,035 -28,688 -26,872 -27,708 -25,416 6.63%
NP 83,566 73,067 95,232 86,603 84,003 82,997 81,450 0.42%
-
NP to SH 83,566 73,067 95,232 86,603 84,003 82,997 81,450 0.42%
-
Tax Rate 30.90% 25.39% 22.74% 24.88% 24.24% 25.03% 23.78% -
Total Cost 349,599 355,974 327,152 312,653 305,022 280,496 274,102 4.13%
-
Net Worth 2,177,402 2,132,623 2,066,532 1,961,398 2,156,765 1,920,904 1,837,310 2.86%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 139,434 179,272 175,288 171,304 167,320 149,393 182,592 -4.39%
Div Payout % 166.86% 245.35% 184.06% 197.80% 199.18% 180.00% 224.18% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 2,177,402 2,132,623 2,066,532 1,961,398 2,156,765 1,920,904 1,837,310 2.86%
NOSH 398,383 398,383 398,383 398,383 398,383 331,986 331,986 3.08%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 19.29% 17.03% 22.55% 21.69% 21.59% 22.83% 22.91% -
ROE 3.84% 3.43% 4.61% 4.42% 3.89% 4.32% 4.43% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 108.73 107.70 106.02 100.22 97.65 109.49 107.10 0.25%
EPS 20.97 18.34 23.90 21.74 21.09 25.00 24.53 -2.57%
DPS 35.00 45.00 44.00 43.00 42.00 45.00 55.00 -7.25%
NAPS 5.4656 5.3532 5.1873 4.9234 5.4138 5.7861 5.5343 -0.20%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 108.73 107.70 106.02 100.22 97.65 91.24 89.25 3.34%
EPS 20.97 18.34 23.90 21.74 21.09 20.83 20.45 0.41%
DPS 35.00 45.00 44.00 43.00 42.00 37.50 45.83 -4.39%
NAPS 5.4656 5.3532 5.1873 4.9234 5.4138 4.8218 4.6119 2.86%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 12.64 14.06 13.72 15.10 15.74 18.16 16.38 -
P/RPS 11.63 13.06 12.94 15.07 16.12 16.59 15.29 -4.45%
P/EPS 60.26 76.66 57.39 69.46 74.65 72.64 66.76 -1.69%
EY 1.66 1.30 1.74 1.44 1.34 1.38 1.50 1.70%
DY 2.77 3.20 3.21 2.85 2.67 2.48 3.36 -3.16%
P/NAPS 2.31 2.63 2.64 3.07 2.91 3.14 2.96 -4.04%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 07/02/23 07/02/22 03/02/21 03/02/20 29/01/19 10/01/18 06/02/17 -
Price 12.88 14.64 13.46 14.80 16.42 19.42 17.34 -
P/RPS 11.85 13.59 12.70 14.77 16.81 17.74 16.19 -5.06%
P/EPS 61.40 79.82 56.31 68.08 77.87 77.68 70.68 -2.31%
EY 1.63 1.25 1.78 1.47 1.28 1.29 1.41 2.44%
DY 2.72 3.07 3.27 2.91 2.56 2.32 3.17 -2.51%
P/NAPS 2.36 2.73 2.59 3.01 3.03 3.36 3.13 -4.59%

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