Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 Oct 25 | Q3 Sep 2025 | 3 | 31 Dec 2025 | 549.31 | 137.18 | 114.83 | 20.9% | 0.00 | 28.82 | 8.2% | 9.9% | 38.1% | 7.3% | ||||||||
| 18 Aug 25 | Q2 Jun 2025 | 2 | 31 Dec 2025 | 507.63 | 108.51 | 83.17 | 16.4% | 30.00 | 20.88 | 1.4% | 8.1% | 15.1% | 6.6% | ||||||||
| 30 Apr 25 | Q1 Mar 2025 | 1 | 31 Dec 2025 | 515.10 | 120.04 | 97.98 | 19.0% | 0.00 | 24.59 | 5.6% | 9.7% | 32.6% | 3.3% | ||||||||
| 14 Feb 25 | Q4 Dec 2024 | 4 | 31 Dec 2024 | 487.64 | 95.83 | 73.86 | 15.2% | 50.00 | 18.54 | 2.4% | 1.3% | 40.4% | 6.0% | ||||||||
| 29 Oct 24 | Q3 Sep 2024 | 3 | 31 Dec 2024 | 499.83 | 150.40 | 123.94 | 24.8% | 0.00 | 31.11 | 6.5% | 0.3% | 58.9% | 27.3% | ||||||||
| 21 Aug 24 | Q2 Jun 2024 | 2 | 31 Dec 2024 | 469.40 | 100.55 | 78.00 | 16.6% | 30.00 | 19.58 | 0.1% | 1.5% | 23.0% | 22.0% | ||||||||
| 29 Apr 24 | Q1 Mar 2024 | 1 | 31 Dec 2024 | 469.76 | 127.35 | 101.29 | 21.6% | 0.00 | 25.43 | 2.4% | 1.4% | 28.9% | 37.2% | ||||||||
| 26 Feb 24 | Q4 Dec 2023 | 4 | 31 Dec 2023 | 481.35 | 103.19 | 78.58 | 16.3% | 40.00 | 19.72 | 3.4% | 11.1% | 19.3% | 6.0% | ||||||||
| 24 Oct 23 | Q3 Sep 2023 | 3 | 31 Dec 2023 | 498.40 | 119.57 | 97.37 | 19.5% | 0.00 | 24.45 | 7.8% | 16.0% | 52.3% | 30.3% | ||||||||
| 25 Aug 23 | Q2 Jun 2023 | 2 | 31 Dec 2023 | 462.36 | 80.78 | 63.94 | 13.8% | 26.00 | 16.05 | 0.2% | 16.4% | 13.4% | 12.6% | ||||||||
| 20 Apr 23 | Q1 Mar 2023 | 1 | 31 Dec 2023 | 463.30 | 91.39 | 73.83 | 15.9% | 0.00 | 18.53 | 7.0% | 16.5% | 11.7% | 20.0% | ||||||||
| 07 Feb 23 | Q4 Dec 2022 | 4 | 31 Dec 2022 | 433.17 | 120.93 | 83.57 | 19.3% | 35.00 | 20.97 | 0.8% | 1.0% | 11.8% | 14.4% | ||||||||
| 17 Oct 22 | Q3 Sep 2022 | 3 | 31 Dec 2022 | 429.64 | 103.29 | 74.75 | 17.4% | 0.00 | 18.77 | 8.2% | 0.4% | 31.7% | 29.1% | ||||||||
| 02 Aug 22 | Q2 Jun 2022 | 2 | 31 Dec 2022 | 397.05 | 73.47 | 56.77 | 14.3% | 25.00 | 14.25 | 0.2% | 5.5% | 7.7% | 32.4% | ||||||||
| 14 Apr 22 | Q1 Mar 2022 | 1 | 31 Dec 2022 | 397.74 | 75.77 | 61.53 | 15.5% | 0.00 | 15.44 | 7.3% | 9.8% | 15.8% | 25.2% | ||||||||
| 07 Feb 22 | Q4 Dec 2021 | 4 | 31 Dec 2021 | 429.04 | 97.93 | 73.07 | 17.0% | 45.00 | 18.34 | 0.3% | 1.6% | 30.7% | 23.3% | ||||||||
| 14 Oct 21 | Q3 Sep 2021 | 3 | 31 Dec 2021 | 427.91 | 131.34 | 105.38 | 24.6% | 0.00 | 26.45 | 1.9% | 8.1% | 25.6% | 22.3% | ||||||||
| 05 Aug 21 | Q2 Jun 2021 | 2 | 31 Dec 2021 | 419.99 | 109.90 | 83.92 | 20.0% | 29.00 | 21.07 | 4.7% | 5.1% | 1.9% | 8.4% | ||||||||
| 15 Apr 21 | Q1 Mar 2021 | 1 | 31 Dec 2021 | 440.79 | 98.15 | 82.31 | 18.7% | 0.00 | 20.66 | 4.4% | 9.1% | 13.6% | 5.6% | ||||||||
| 03 Feb 21 | Q4 Dec 2020 | 4 | 31 Dec 2020 | 422.38 | 123.27 | 95.23 | 22.6% | 44.00 | 23.90 | 6.7% | 5.8% | 10.5% | 10.0% | ||||||||
| 15 Oct 20 | Q3 Sep 2020 | 3 | 31 Dec 2020 | 395.75 | 112.08 | 86.18 | 21.8% | 0.00 | 21.63 | 0.9% | 6.6% | 11.3% | 1.9% | ||||||||
| 17 Aug 20 | Q2 Jun 2020 | 2 | 31 Dec 2020 | 399.55 | 100.30 | 77.40 | 19.4% | 28.00 | 19.43 | 1.1% | 3.3% | 0.7% | 9.3% | ||||||||
| 04 May 20 | Q1 Mar 2020 | 1 | 31 Dec 2020 | 403.91 | 97.92 | 77.92 | 19.3% | 0.00 | 19.56 | 1.2% | 2.9% | 10.0% | 1.0% | ||||||||
| 03 Feb 20 | Q4 Dec 2019 | 4 | 31 Dec 2019 | 399.26 | 115.29 | 86.60 | 21.7% | 43.00 | 21.74 | 5.8% | 2.6% | 1.4% | 3.1% | ||||||||
| 15 Oct 19 | Q3 Sep 2019 | 3 | 31 Dec 2019 | 423.84 | 111.36 | 87.82 | 20.7% | 0.00 | 22.04 | 9.6% | 8.5% | 24.1% | 4.3% | ||||||||
| 15 Jul 19 | Q2 Jun 2019 | 2 | 31 Dec 2019 | 386.90 | 92.62 | 70.78 | 18.3% | 27.00 | 17.77 | 1.5% | 9.6% | 8.3% | 7.7% | ||||||||
| 15 Apr 19 | Q1 Mar 2019 | 1 | 31 Dec 2019 | 392.70 | 95.44 | 77.16 | 19.6% | 0.00 | 19.37 | 0.9% | 3.1% | 8.2% | 6.4% | ||||||||
| 29 Jan 19 | Q4 Dec 2018 | 4 | 31 Dec 2018 | 389.02 | 110.88 | 84.00 | 21.6% | 42.00 | 21.09 | 0.4% | 7.0% | 8.5% | 1.2% | ||||||||
| 10 Oct 18 | Q3 Sep 2018 | 3 | 31 Dec 2018 | 390.59 | 116.64 | 91.81 | 23.5% | 0.00 | 23.04 | 10.6% | 4.0% | 39.7% | 0.4% | ||||||||
| 09 Jul 18 | Q2 Jun 2018 | 2 | 31 Dec 2018 | 353.05 | 86.88 | 65.74 | 18.6% | 26.00 | 16.50 | 7.3% | 0.1% | 9.3% | 3.4% | ||||||||
| 26 Apr 18 | Q1 Mar 2018 | 1 | 31 Dec 2018 | 381.00 | 91.58 | 72.50 | 19.0% | 0.00 | 21.84 | 4.8% | 9.6% | 12.7% | 2.8% | ||||||||
| 10 Jan 18 | Q4 Dec 2017 | 4 | 31 Dec 2017 | 363.49 | 110.70 | 83.00 | 22.8% | 45.00 | 25.00 | 10.6% | 2.2% | 9.9% | 1.9% | ||||||||
| 09 Oct 17 | Q3 Sep 2017 | 3 | 31 Dec 2017 | 406.79 | 115.03 | 92.17 | 22.7% | 0.00 | 27.76 | 15.3% | 11.9% | 35.4% | 18.5% | ||||||||
| 10 Jul 17 | Q2 Jun 2017 | 2 | 31 Dec 2017 | 352.71 | 89.22 | 68.06 | 19.3% | 27.00 | 20.51 | 1.5% | 4.0% | 3.5% | 68.0% | ||||||||
| 10 Apr 17 | Q1 Mar 2017 | 1 | 31 Dec 2017 | 347.64 | 88.79 | 70.56 | 20.3% | 0.00 | 21.25 | 2.2% | 8.4% | 13.4% | 7.9% | ||||||||
| 06 Feb 17 | Q4 Dec 2016 | 4 | 31 Dec 2016 | 355.55 | 106.87 | 81.45 | 22.9% | 55.00 | 24.53 | 2.2% | 5.0% | 4.7% | 20.3% | ||||||||
| 06 Oct 16 | Q3 Sep 2016 | 3 | 31 Dec 2016 | 363.53 | 97.40 | 77.77 | 21.4% | 0.00 | 23.43 | 7.2% | 4.0% | 63.4% | 2.5% | ||||||||
| 11 Jul 16 | Q2 Jun 2016 | 2 | 31 Dec 2016 | 339.25 | 232.47 | 212.62 | 62.7% | 25.00 | 64.04 | 5.8% | 11.3% | 225.2% | 148.0% | ||||||||
| 07 Apr 16 | Q1 Mar 2016 | 1 | 31 Dec 2016 | 320.56 | 82.18 | 65.39 | 20.4% | 0.00 | 19.70 | 5.3% | 9.9% | 36.0% | 14.3% | ||||||||
| 27 Jan 16 | Q4 Dec 2015 | 4 | 31 Dec 2015 | 338.62 | 125.62 | 102.21 | 30.2% | 50.00 | 30.79 | 3.1% | 13.2% | 34.8% | 12.7% | ||||||||
| 08 Oct 15 | Q3 Sep 2015 | 3 | 31 Dec 2015 | 349.51 | 94.88 | 75.84 | 21.7% | 0.00 | 22.85 | 14.7% | 16.0% | 11.5% | 18.1% | ||||||||
| 08 Jul 15 | Q2 Jun 2015 | 2 | 31 Dec 2015 | 304.73 | 101.83 | 85.74 | 28.1% | 20.00 | 25.82 | 4.5% | 4.5% | 49.9% | 67.5% | ||||||||
| 08 Apr 15 | 31/03/15 | 1 | 31/12/15 | 291.73 | 70.75 | 57.20 | 19.6% | 0.00 | 17.23 | 2.5% | 5.0% | 51.1% | 13.1% | ||||||||
| 28 Jan 15 | 31/12/14 | 4 | 31/12/14 | 299.17 | 133.30 | 117.06 | 39.1% | 55.00 | 53.00 | 0.7% | 1.5% | 82.3% | 123.4% |
| EPS | 92.92 sen |
| Trailing PE (Sector Median: 9.2) | 16.5 |
| PEG | 0.54 |
| Altman Z | 1.0 |
| Beaver | 0.143 |
| Current Ratio | 0.0 |
| Debt-Equity (DE) Ratio | 1.05 |
| FCF Yield | 5.73 % |
| Revenue QoQ | 8.21 % |
| Revenue YoY | 9.9% |
| Profit QoQ | 38.07 % |
| Profit YoY | -7.35 % |
| Profit Margin (Sector Median: 13.8) | 17.96 % |
| ROE (ROIC: 15.77) | 15.77 % |
| Dividend Per Share (DPS) | 80.0 sen |
| Dividend Yield (DY) | 5.22 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 9.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 13.8) | |
| ROE (ROIC: 15.1) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 3 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 5.88 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 114.71 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 759.51 |
| Expected Revenue (M) | 3692.34 |
| Expected Growth (%) | 17.0 |
MR LEE CHIN GUAN reduced 9700.0 units announced on 08 Feb 2021 at ~RM13.82
TAN SRI DATO' SRI DR TEH HONG PIOW reduced 144000.0 units announced on 13 Nov 2020 at ~RM12.88
MR LEE CHIN GUAN reduced 25000.0 units announced on 02 Sep 2020 at ~RM13.68
MR LEE CHIN GUAN reduced 15300.0 units announced on 27 Aug 2020 at ~RM13.64
MR LEE CHIN GUAN reduced 31600.0 units announced on 25 Aug 2020 at ~RM13.68
MR LEE CHIN GUAN reduced 18400.0 units announced on 21 Aug 2020 at ~RM13.62
Market Cap: 6105 M.
Market Cap Class: Large caps
Number of Shares: 398 M.
Adjusted Float: 49.5%.
Stock highly correlated with
AMBANK (87%)
KLCC (87%)
IGBREIT (85%)
ITMAX (85%)
LPI Capital Bhd, an investment holding company, is engaged in underwriting general insurance and financing leases in Malaysia and Singapore. The company offers property insurance products, including fire and named perils, houseowners, householders, machinery, burglary, electronic equipment, machinery breakdown, private car, inland transit and marine cargo. it also offers liability insurance products that consist of public liability, employers liability, products liability, and professional indemnity liability and also provides pecuniary insurance products, such as money, fire consequential loss, fidelity guarantee, and machinery breakdown loss of profit. in addition it provides employees' benefits insurance products consisting of group hospital and surgical insurance and foreign workers compensation insurance. Its project insurance products comprises contractor's all risk, erection all risk, workmen's compensation, and performance advance bond. In addition, LPI Capital offers personal insurance products, which include domestic servant, family protector, golfers, houseowners, householder, living care, and privilege car protector insurance. The company was formerly known as London & Pacific Insurance Company Berhad and changed its name to LPI Capital Bhd in May 1999. LPI Capital was incorporated in 1962 and is headquartered in Kuala Lumpur, Malaysia.
Sectors: Insurance, Financial Services, Mid Cap
Code: 8621
Website: https://www.lpicapital.com
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 31-Jan-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Consolidated Teh Holdings Sdn Berhad | 42.74% | 2609.41 |
| Sompo Japan Insurance Inc | 8.54% | 521.39 |
| Public Bank Group Officers' Retirement Benefits Fund | 4.71% | 287.56 |
| Public Mutual Fund | 3.68% | 224.68 |
| Employees Provident Fund Board | 2.5% | 152.63 |
| Amanah Saham Malaysia | 1.7% | 103.79 |
| Tan Sri Dato Sri Dr Teh Hong Piow | 1.41% | 86.09 |
| Public Savings Fund | 1.31% | 79.98 |
| Public Index Fund | 1.0% | 61.05 |
| Consolidated Chan Realty Sdn Bhd | 0.9% | 54.95 |
| Muar Management Sdn Bhd | 0.87% | 53.12 |
| Seah Yee Sheau | 0.87% | 53.12 |
| Public Growth Fund | 0.84% | 51.28 |
| Tunku Zahrah Binti Tunku Osman | 0.77% | 47.01 |
| Public Equity Fund | 0.65% | 39.68 |
| Ang Beng Poh | 0.59% | 36.02 |
| Public Dividend Select Fund | 0.55% | 33.58 |
| Teh Cheng Hua | 0.51% | 31.14 |
| Lee Chin Guan | 0.49% | 29.92 |
| Public Focus Select Fund | 0.45% | 27.47 |
| Citibank New York | 0.35% | 21.37 |
| Public Sector Select Fund | 0.35% | 21.37 |
| Teh Moh Lee | 0.34% | 20.76 |
| Fidelity | 0.34% | 20.76 |
| Public South-east Asia Select Fund | 0.29% | 17.71 |
| Tee Choon Yeow | 0.29% | 17.71 |
| Pb Asean Dividend Fund | 0.28% | 17.09 |