[LPI] YoY Quarter Result on 31-Mar-2018 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -12.65%
YoY- 2.75%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 440,786 403,908 392,702 380,998 347,640 320,561 291,730 7.11%
PBT 98,148 97,916 95,444 91,578 88,794 82,181 70,746 5.60%
Tax -15,838 -19,999 -18,286 -19,078 -18,231 -16,795 -13,549 2.63%
NP 82,310 77,917 77,158 72,500 70,563 65,386 57,197 6.24%
-
NP to SH 82,310 77,917 77,158 72,500 70,563 65,386 57,197 6.24%
-
Tax Rate 16.14% 20.42% 19.16% 20.83% 20.53% 20.44% 19.15% -
Total Cost 358,476 325,991 315,544 308,498 277,077 255,175 234,533 7.32%
-
Net Worth 1,992,831 1,714,999 1,994,703 1,985,342 1,735,855 1,648,044 1,623,511 3.47%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,992,831 1,714,999 1,994,703 1,985,342 1,735,855 1,648,044 1,623,511 3.47%
NOSH 398,383 398,383 398,383 331,986 331,986 331,986 331,986 3.08%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 18.67% 19.29% 19.65% 19.03% 20.30% 20.40% 19.61% -
ROE 4.13% 4.54% 3.87% 3.65% 4.07% 3.97% 3.52% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 110.64 101.39 98.57 114.76 104.72 96.56 87.87 3.91%
EPS 20.66 19.56 19.37 21.84 21.25 19.70 17.23 3.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0023 4.3049 5.007 5.9802 5.2287 4.9642 4.8903 0.37%
Adjusted Per Share Value based on latest NOSH - 331,986
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 110.64 101.39 98.57 95.64 87.26 80.47 73.23 7.11%
EPS 20.66 19.56 19.37 18.20 17.71 16.41 14.36 6.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0023 4.3049 5.007 4.9835 4.3573 4.1368 4.0753 3.47%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 13.64 11.60 15.92 19.82 17.00 15.36 15.08 -
P/RPS 12.33 11.44 16.15 17.27 16.23 15.91 17.16 -5.35%
P/EPS 66.02 59.31 82.20 90.76 79.98 77.99 87.53 -4.58%
EY 1.51 1.69 1.22 1.10 1.25 1.28 1.14 4.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.69 3.18 3.31 3.25 3.09 3.08 -1.98%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 15/04/21 04/05/20 15/04/19 26/04/18 10/04/17 07/04/16 08/04/15 -
Price 13.90 12.98 15.68 16.14 17.18 15.58 14.88 -
P/RPS 12.56 12.80 15.91 14.06 16.41 16.14 16.93 -4.85%
P/EPS 67.28 66.37 80.96 73.91 80.83 79.10 86.37 -4.07%
EY 1.49 1.51 1.24 1.35 1.24 1.26 1.16 4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 3.02 3.13 2.70 3.29 3.14 3.04 -1.47%

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