[LPI] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -19.15%
YoY- 70.83%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 376,856 381,244 375,664 386,760 341,548 363,124 360,368 3.01%
PBT 77,498 54,962 60,090 40,688 43,569 42,264 45,000 43.43%
Tax -21,997 -15,974 -17,260 -12,152 -8,272 -8,913 -10,518 63.17%
NP 55,501 38,988 42,830 28,536 35,297 33,350 34,482 37.14%
-
NP to SH 55,501 38,988 42,830 28,536 35,297 33,350 34,482 37.14%
-
Tax Rate 28.38% 29.06% 28.72% 29.87% 18.99% 21.09% 23.37% -
Total Cost 321,355 342,256 332,834 358,224 306,251 329,773 325,886 -0.92%
-
Net Worth 343,957 313,217 303,627 288,270 291,143 280,729 270,176 17.37%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 74,331 - - - 29,781 - - -
Div Payout % 133.93% - - - 84.37% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 343,957 313,217 303,627 288,270 291,143 280,729 270,176 17.37%
NOSH 123,886 123,483 123,145 122,788 119,125 119,109 118,576 2.94%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 14.73% 10.23% 11.40% 7.38% 10.33% 9.18% 9.57% -
ROE 16.14% 12.45% 14.11% 9.90% 12.12% 11.88% 12.76% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 304.20 308.74 305.06 314.98 286.71 304.87 303.91 0.06%
EPS 44.80 31.57 34.78 23.24 29.63 28.00 29.08 33.21%
DPS 60.00 0.00 0.00 0.00 25.00 0.00 0.00 -
NAPS 2.7764 2.5365 2.4656 2.3477 2.444 2.3569 2.2785 14.01%
Adjusted Per Share Value based on latest NOSH - 122,788
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 94.60 95.70 94.30 97.08 85.73 91.15 90.46 3.01%
EPS 13.93 9.79 10.75 7.16 8.86 8.37 8.66 37.08%
DPS 18.66 0.00 0.00 0.00 7.48 0.00 0.00 -
NAPS 0.8634 0.7862 0.7621 0.7236 0.7308 0.7047 0.6782 17.37%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 5.90 4.36 4.20 4.58 4.14 4.00 3.98 -
P/RPS 1.94 1.41 1.38 1.45 1.44 1.31 1.31 29.76%
P/EPS 13.17 13.81 12.08 19.71 13.97 14.29 13.69 -2.53%
EY 7.59 7.24 8.28 5.07 7.16 7.00 7.31 2.52%
DY 10.17 0.00 0.00 0.00 6.04 0.00 0.00 -
P/NAPS 2.13 1.72 1.70 1.95 1.69 1.70 1.75 13.92%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 14/01/05 26/10/04 29/07/04 29/04/04 19/01/04 08/10/03 24/07/03 -
Price 6.40 4.52 4.24 4.30 4.14 4.04 3.96 -
P/RPS 2.10 1.46 1.39 1.37 1.44 1.33 1.30 37.47%
P/EPS 14.29 14.32 12.19 18.50 13.97 14.43 13.62 3.23%
EY 7.00 6.99 8.20 5.40 7.16 6.93 7.34 -3.09%
DY 9.38 0.00 0.00 0.00 6.04 0.00 0.00 -
P/NAPS 2.31 1.78 1.72 1.83 1.69 1.71 1.74 20.68%

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