[LPI] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
29-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -1.85%
YoY- 7.3%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 298,210 278,238 261,968 120,111 119,877 199,572 208,508 26.91%
PBT 33,857 34,134 23,508 31,063 29,537 32,034 33,952 -0.18%
Tax -8,181 -7,600 -6,908 -4,220 -2,189 -5,974 -2,592 115.01%
NP 25,676 26,534 16,600 26,843 27,348 26,060 31,360 -12.47%
-
NP to SH 25,676 26,534 16,600 26,843 27,348 26,060 31,360 -12.47%
-
Tax Rate 24.16% 22.27% 29.39% 13.59% 7.41% 18.65% 7.63% -
Total Cost 272,534 251,704 245,368 93,268 92,529 173,512 177,148 33.23%
-
Net Worth 247,680 213,571 219,122 214,829 209,091 201,095 196,365 16.72%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 247,680 213,571 219,122 214,829 209,091 201,095 196,365 16.72%
NOSH 112,745 107,425 107,512 107,372 107,331 107,331 107,397 3.28%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 8.61% 9.54% 6.34% 22.35% 22.81% 13.06% 15.04% -
ROE 10.37% 12.42% 7.58% 12.50% 13.08% 12.96% 15.97% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 264.50 259.01 243.66 111.86 111.69 185.94 194.15 22.86%
EPS 22.89 24.70 15.44 25.00 25.48 24.28 29.20 -14.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1968 1.9881 2.0381 2.0008 1.9481 1.8736 1.8284 13.00%
Adjusted Per Share Value based on latest NOSH - 107,322
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 74.86 69.84 65.76 30.15 30.09 50.10 52.34 26.91%
EPS 6.45 6.66 4.17 6.74 6.86 6.54 7.87 -12.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6217 0.5361 0.55 0.5393 0.5249 0.5048 0.4929 16.72%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 3.50 3.70 4.34 3.00 2.68 2.73 2.45 -
P/RPS 1.32 1.43 1.78 2.68 2.40 1.47 1.26 3.14%
P/EPS 15.37 14.98 28.11 12.00 10.52 11.24 8.39 49.66%
EY 6.51 6.68 3.56 8.33 9.51 8.89 11.92 -33.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.86 2.13 1.50 1.38 1.46 1.34 12.06%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/10/02 23/07/02 24/04/02 29/01/02 01/11/01 24/07/01 26/04/01 -
Price 3.62 3.88 4.38 3.26 2.76 2.95 2.40 -
P/RPS 1.37 1.50 1.80 2.91 2.47 1.59 1.24 6.86%
P/EPS 15.90 15.71 28.37 13.04 10.83 12.15 8.22 55.18%
EY 6.29 6.37 3.53 7.67 9.23 8.23 12.17 -35.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.95 2.15 1.63 1.42 1.57 1.31 16.61%

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