[LPI] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
24-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -38.16%
YoY- -47.07%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 292,419 298,210 278,238 261,968 120,111 119,877 199,572 28.91%
PBT 36,292 33,857 34,134 23,508 31,063 29,537 32,034 8.65%
Tax -7,849 -8,181 -7,600 -6,908 -4,220 -2,189 -5,974 19.89%
NP 28,443 25,676 26,534 16,600 26,843 27,348 26,060 5.98%
-
NP to SH 28,443 25,676 26,534 16,600 26,843 27,348 26,060 5.98%
-
Tax Rate 21.63% 24.16% 22.27% 29.39% 13.59% 7.41% 18.65% -
Total Cost 263,976 272,534 251,704 245,368 93,268 92,529 173,512 32.17%
-
Net Worth 255,605 247,680 213,571 219,122 214,829 209,091 201,095 17.28%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 16,823 - - - - - - -
Div Payout % 59.15% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 255,605 247,680 213,571 219,122 214,829 209,091 201,095 17.28%
NOSH 112,156 112,745 107,425 107,512 107,372 107,331 107,331 2.96%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.73% 8.61% 9.54% 6.34% 22.35% 22.81% 13.06% -
ROE 11.13% 10.37% 12.42% 7.58% 12.50% 13.08% 12.96% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 260.72 264.50 259.01 243.66 111.86 111.69 185.94 25.19%
EPS 25.36 22.89 24.70 15.44 25.00 25.48 24.28 2.93%
DPS 15.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.279 2.1968 1.9881 2.0381 2.0008 1.9481 1.8736 13.90%
Adjusted Per Share Value based on latest NOSH - 107,512
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 73.40 74.86 69.84 65.76 30.15 30.09 50.10 28.90%
EPS 7.14 6.45 6.66 4.17 6.74 6.86 6.54 6.00%
DPS 4.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6416 0.6217 0.5361 0.55 0.5393 0.5249 0.5048 17.28%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 3.80 3.50 3.70 4.34 3.00 2.68 2.73 -
P/RPS 1.46 1.32 1.43 1.78 2.68 2.40 1.47 -0.45%
P/EPS 14.98 15.37 14.98 28.11 12.00 10.52 11.24 21.04%
EY 6.67 6.51 6.68 3.56 8.33 9.51 8.89 -17.38%
DY 3.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.59 1.86 2.13 1.50 1.38 1.46 9.34%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/01/03 28/10/02 23/07/02 24/04/02 29/01/02 01/11/01 24/07/01 -
Price 3.80 3.62 3.88 4.38 3.26 2.76 2.95 -
P/RPS 1.46 1.37 1.50 1.80 2.91 2.47 1.59 -5.51%
P/EPS 14.98 15.90 15.71 28.37 13.04 10.83 12.15 14.93%
EY 6.67 6.29 6.37 3.53 7.67 9.23 8.23 -13.04%
DY 3.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.65 1.95 2.15 1.63 1.42 1.57 4.19%

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