[LPI] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -30.67%
YoY- -23.27%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 481,353 433,165 429,041 422,384 399,256 389,025 363,493 4.78%
PBT 103,192 120,931 97,932 123,267 115,291 110,875 110,705 -1.16%
Tax -24,612 -37,365 -24,865 -28,035 -28,688 -26,872 -27,708 -1.95%
NP 78,580 83,566 73,067 95,232 86,603 84,003 82,997 -0.90%
-
NP to SH 78,580 83,566 73,067 95,232 86,603 84,003 82,997 -0.90%
-
Tax Rate 23.85% 30.90% 25.39% 22.74% 24.88% 24.24% 25.03% -
Total Cost 402,773 349,599 355,974 327,152 312,653 305,022 280,496 6.21%
-
Net Worth 2,279,985 2,177,402 2,132,623 2,066,532 1,961,398 2,156,765 1,920,904 2.89%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 159,353 139,434 179,272 175,288 171,304 167,320 149,393 1.08%
Div Payout % 202.79% 166.86% 245.35% 184.06% 197.80% 199.18% 180.00% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,279,985 2,177,402 2,132,623 2,066,532 1,961,398 2,156,765 1,920,904 2.89%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 331,986 3.08%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 16.32% 19.29% 17.03% 22.55% 21.69% 21.59% 22.83% -
ROE 3.45% 3.84% 3.43% 4.61% 4.42% 3.89% 4.32% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 120.83 108.73 107.70 106.02 100.22 97.65 109.49 1.65%
EPS 19.72 20.97 18.34 23.90 21.74 21.09 25.00 -3.87%
DPS 40.00 35.00 45.00 44.00 43.00 42.00 45.00 -1.94%
NAPS 5.7231 5.4656 5.3532 5.1873 4.9234 5.4138 5.7861 -0.18%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 120.83 108.73 107.70 106.02 100.22 97.65 91.24 4.79%
EPS 19.72 20.97 18.34 23.90 21.74 21.09 20.83 -0.90%
DPS 40.00 35.00 45.00 44.00 43.00 42.00 37.50 1.08%
NAPS 5.7231 5.4656 5.3532 5.1873 4.9234 5.4138 4.8218 2.89%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 11.96 12.64 14.06 13.72 15.10 15.74 18.16 -
P/RPS 9.90 11.63 13.06 12.94 15.07 16.12 16.59 -8.24%
P/EPS 60.63 60.26 76.66 57.39 69.46 74.65 72.64 -2.96%
EY 1.65 1.66 1.30 1.74 1.44 1.34 1.38 3.02%
DY 3.34 2.77 3.20 3.21 2.85 2.67 2.48 5.08%
P/NAPS 2.09 2.31 2.63 2.64 3.07 2.91 3.14 -6.55%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 07/02/23 07/02/22 03/02/21 03/02/20 29/01/19 10/01/18 -
Price 12.36 12.88 14.64 13.46 14.80 16.42 19.42 -
P/RPS 10.23 11.85 13.59 12.70 14.77 16.81 17.74 -8.76%
P/EPS 62.66 61.40 79.82 56.31 68.08 77.87 77.68 -3.51%
EY 1.60 1.63 1.25 1.78 1.47 1.28 1.29 3.65%
DY 3.24 2.72 3.07 3.27 2.91 2.56 2.32 5.72%
P/NAPS 2.16 2.36 2.73 2.59 3.01 3.03 3.36 -7.09%

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