[LPI] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
27-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 10.78%
YoY- 5.96%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 363,124 360,368 329,760 292,419 298,210 278,238 261,968 24.29%
PBT 42,264 45,000 23,824 36,292 33,857 34,134 23,508 47.80%
Tax -8,913 -10,518 -7,120 -7,849 -8,181 -7,600 -6,908 18.49%
NP 33,350 34,482 16,704 28,443 25,676 26,534 16,600 59.15%
-
NP to SH 33,350 34,482 16,704 28,443 25,676 26,534 16,600 59.15%
-
Tax Rate 21.09% 23.37% 29.89% 21.63% 24.16% 22.27% 29.39% -
Total Cost 329,773 325,886 313,056 263,976 272,534 251,704 245,368 21.76%
-
Net Worth 280,729 270,176 274,951 255,605 247,680 213,571 219,122 17.94%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 16,823 - - - -
Div Payout % - - - 59.15% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 280,729 270,176 274,951 255,605 247,680 213,571 219,122 17.94%
NOSH 119,109 118,576 118,636 112,156 112,745 107,425 107,512 7.06%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.18% 9.57% 5.07% 9.73% 8.61% 9.54% 6.34% -
ROE 11.88% 12.76% 6.08% 11.13% 10.37% 12.42% 7.58% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 304.87 303.91 277.96 260.72 264.50 259.01 243.66 16.09%
EPS 28.00 29.08 14.08 25.36 22.89 24.70 15.44 48.65%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.3569 2.2785 2.3176 2.279 2.1968 1.9881 2.0381 10.16%
Adjusted Per Share Value based on latest NOSH - 112,161
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 91.15 90.46 82.77 73.40 74.86 69.84 65.76 24.29%
EPS 8.37 8.66 4.19 7.14 6.45 6.66 4.17 59.05%
DPS 0.00 0.00 0.00 4.22 0.00 0.00 0.00 -
NAPS 0.7047 0.6782 0.6902 0.6416 0.6217 0.5361 0.55 17.94%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.00 3.98 3.78 3.80 3.50 3.70 4.34 -
P/RPS 1.31 1.31 1.36 1.46 1.32 1.43 1.78 -18.47%
P/EPS 14.29 13.69 26.85 14.98 15.37 14.98 28.11 -36.27%
EY 7.00 7.31 3.72 6.67 6.51 6.68 3.56 56.88%
DY 0.00 0.00 0.00 3.95 0.00 0.00 0.00 -
P/NAPS 1.70 1.75 1.63 1.67 1.59 1.86 2.13 -13.94%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 08/10/03 24/07/03 28/04/03 27/01/03 28/10/02 23/07/02 24/04/02 -
Price 4.04 3.96 3.84 3.80 3.62 3.88 4.38 -
P/RPS 1.33 1.30 1.38 1.46 1.37 1.50 1.80 -18.25%
P/EPS 14.43 13.62 27.27 14.98 15.90 15.71 28.37 -36.25%
EY 6.93 7.34 3.67 6.67 6.29 6.37 3.53 56.72%
DY 0.00 0.00 0.00 3.95 0.00 0.00 0.00 -
P/NAPS 1.71 1.74 1.66 1.67 1.65 1.95 2.15 -14.14%

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