[LPI] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 200.18%
YoY- 24.21%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 109,797 376,856 285,933 187,832 96,690 341,548 272,343 -45.39%
PBT 13,296 77,498 41,222 30,045 10,172 43,569 31,698 -43.93%
Tax -4,104 -21,997 -11,981 -8,630 -3,038 -8,272 -6,685 -27.74%
NP 9,192 55,501 29,241 21,415 7,134 35,297 25,013 -48.66%
-
NP to SH 9,192 55,501 29,241 21,415 7,134 35,297 25,013 -48.66%
-
Tax Rate 30.87% 28.38% 29.06% 28.72% 29.87% 18.99% 21.09% -
Total Cost 100,605 321,355 256,692 166,417 89,556 306,251 247,330 -45.07%
-
Net Worth 327,722 343,957 313,217 303,627 288,270 291,143 280,729 10.85%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 74,331 - - - 29,781 - -
Div Payout % - 133.93% - - - 84.37% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 327,722 343,957 313,217 303,627 288,270 291,143 280,729 10.85%
NOSH 134,582 123,886 123,483 123,145 122,788 119,125 119,109 8.47%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 8.37% 14.73% 10.23% 11.40% 7.38% 10.33% 9.18% -
ROE 2.80% 16.14% 9.34% 7.05% 2.47% 12.12% 8.91% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 81.58 304.20 231.55 152.53 78.75 286.71 228.65 -49.66%
EPS 6.83 44.80 23.68 17.39 5.81 29.63 21.00 -52.67%
DPS 0.00 60.00 0.00 0.00 0.00 25.00 0.00 -
NAPS 2.4351 2.7764 2.5365 2.4656 2.3477 2.444 2.3569 2.19%
Adjusted Per Share Value based on latest NOSH - 123,112
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 27.56 94.60 71.77 47.15 24.27 85.73 68.36 -45.39%
EPS 2.31 13.93 7.34 5.38 1.79 8.86 6.28 -48.63%
DPS 0.00 18.66 0.00 0.00 0.00 7.48 0.00 -
NAPS 0.8226 0.8634 0.7862 0.7621 0.7236 0.7308 0.7047 10.85%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 6.90 5.90 4.36 4.20 4.58 4.14 4.00 -
P/RPS 8.46 1.94 1.88 2.75 5.82 1.44 1.75 185.63%
P/EPS 101.02 13.17 18.41 24.15 78.83 13.97 19.05 203.78%
EY 0.99 7.59 5.43 4.14 1.27 7.16 5.25 -67.08%
DY 0.00 10.17 0.00 0.00 0.00 6.04 0.00 -
P/NAPS 2.83 2.13 1.72 1.70 1.95 1.69 1.70 40.41%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 28/04/05 14/01/05 26/10/04 29/07/04 29/04/04 19/01/04 08/10/03 -
Price 7.00 6.40 4.52 4.24 4.30 4.14 4.04 -
P/RPS 8.58 2.10 1.95 2.78 5.46 1.44 1.77 186.14%
P/EPS 102.49 14.29 19.09 24.38 74.01 13.97 19.24 204.70%
EY 0.98 7.00 5.24 4.10 1.35 7.16 5.20 -67.09%
DY 0.00 9.38 0.00 0.00 0.00 6.04 0.00 -
P/NAPS 2.87 2.31 1.78 1.72 1.83 1.69 1.71 41.18%

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