[LPI] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
24-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 106.43%
YoY- 29.95%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 386,760 341,548 363,124 360,368 329,760 292,419 298,210 18.90%
PBT 40,688 43,569 42,264 45,000 23,824 36,292 33,857 13.02%
Tax -12,152 -8,272 -8,913 -10,518 -7,120 -7,849 -8,181 30.15%
NP 28,536 35,297 33,350 34,482 16,704 28,443 25,676 7.28%
-
NP to SH 28,536 35,297 33,350 34,482 16,704 28,443 25,676 7.28%
-
Tax Rate 29.87% 18.99% 21.09% 23.37% 29.89% 21.63% 24.16% -
Total Cost 358,224 306,251 329,773 325,886 313,056 263,976 272,534 19.97%
-
Net Worth 288,270 291,143 280,729 270,176 274,951 255,605 247,680 10.63%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 29,781 - - - 16,823 - -
Div Payout % - 84.37% - - - 59.15% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 288,270 291,143 280,729 270,176 274,951 255,605 247,680 10.63%
NOSH 122,788 119,125 119,109 118,576 118,636 112,156 112,745 5.84%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.38% 10.33% 9.18% 9.57% 5.07% 9.73% 8.61% -
ROE 9.90% 12.12% 11.88% 12.76% 6.08% 11.13% 10.37% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 314.98 286.71 304.87 303.91 277.96 260.72 264.50 12.33%
EPS 23.24 29.63 28.00 29.08 14.08 25.36 22.89 1.01%
DPS 0.00 25.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 2.3477 2.444 2.3569 2.2785 2.3176 2.279 2.1968 4.52%
Adjusted Per Share Value based on latest NOSH - 118,557
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 97.08 85.73 91.15 90.46 82.77 73.40 74.86 18.90%
EPS 7.16 8.86 8.37 8.66 4.19 7.14 6.45 7.20%
DPS 0.00 7.48 0.00 0.00 0.00 4.22 0.00 -
NAPS 0.7236 0.7308 0.7047 0.6782 0.6902 0.6416 0.6217 10.63%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.58 4.14 4.00 3.98 3.78 3.80 3.50 -
P/RPS 1.45 1.44 1.31 1.31 1.36 1.46 1.32 6.45%
P/EPS 19.71 13.97 14.29 13.69 26.85 14.98 15.37 18.01%
EY 5.07 7.16 7.00 7.31 3.72 6.67 6.51 -15.33%
DY 0.00 6.04 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 1.95 1.69 1.70 1.75 1.63 1.67 1.59 14.56%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 29/04/04 19/01/04 08/10/03 24/07/03 28/04/03 27/01/03 28/10/02 -
Price 4.30 4.14 4.04 3.96 3.84 3.80 3.62 -
P/RPS 1.37 1.44 1.33 1.30 1.38 1.46 1.37 0.00%
P/EPS 18.50 13.97 14.43 13.62 27.27 14.98 15.90 10.61%
EY 5.40 7.16 6.93 7.34 3.67 6.67 6.29 -9.66%
DY 0.00 6.04 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 1.83 1.69 1.71 1.74 1.66 1.67 1.65 7.13%

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