[LPI] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 45.08%
YoY- 29.89%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 187,832 96,690 341,548 272,343 180,184 82,440 292,419 -25.57%
PBT 30,045 10,172 43,569 31,698 22,500 5,956 36,292 -11.84%
Tax -8,630 -3,038 -8,272 -6,685 -5,259 -1,780 -7,849 6.53%
NP 21,415 7,134 35,297 25,013 17,241 4,176 28,443 -17.25%
-
NP to SH 21,415 7,134 35,297 25,013 17,241 4,176 28,443 -17.25%
-
Tax Rate 28.72% 29.87% 18.99% 21.09% 23.37% 29.89% 21.63% -
Total Cost 166,417 89,556 306,251 247,330 162,943 78,264 263,976 -26.49%
-
Net Worth 303,627 288,270 291,143 280,729 270,176 274,951 255,605 12.17%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 29,781 - - - 16,823 -
Div Payout % - - 84.37% - - - 59.15% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 303,627 288,270 291,143 280,729 270,176 274,951 255,605 12.17%
NOSH 123,145 122,788 119,125 119,109 118,576 118,636 112,156 6.43%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.40% 7.38% 10.33% 9.18% 9.57% 5.07% 9.73% -
ROE 7.05% 2.47% 12.12% 8.91% 6.38% 1.52% 11.13% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 152.53 78.75 286.71 228.65 151.96 69.49 260.72 -30.07%
EPS 17.39 5.81 29.63 21.00 14.54 3.52 25.36 -22.25%
DPS 0.00 0.00 25.00 0.00 0.00 0.00 15.00 -
NAPS 2.4656 2.3477 2.444 2.3569 2.2785 2.3176 2.279 5.39%
Adjusted Per Share Value based on latest NOSH - 119,202
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 47.15 24.27 85.73 68.36 45.23 20.69 73.40 -25.57%
EPS 5.38 1.79 8.86 6.28 4.33 1.05 7.14 -17.20%
DPS 0.00 0.00 7.48 0.00 0.00 0.00 4.22 -
NAPS 0.7621 0.7236 0.7308 0.7047 0.6782 0.6902 0.6416 12.17%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.20 4.58 4.14 4.00 3.98 3.78 3.80 -
P/RPS 2.75 5.82 1.44 1.75 2.62 5.44 1.46 52.57%
P/EPS 24.15 78.83 13.97 19.05 27.37 107.39 14.98 37.52%
EY 4.14 1.27 7.16 5.25 3.65 0.93 6.67 -27.25%
DY 0.00 0.00 6.04 0.00 0.00 0.00 3.95 -
P/NAPS 1.70 1.95 1.69 1.70 1.75 1.63 1.67 1.19%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 29/07/04 29/04/04 19/01/04 08/10/03 24/07/03 28/04/03 27/01/03 -
Price 4.24 4.30 4.14 4.04 3.96 3.84 3.80 -
P/RPS 2.78 5.46 1.44 1.77 2.61 5.53 1.46 53.68%
P/EPS 24.38 74.01 13.97 19.24 27.24 109.09 14.98 38.40%
EY 4.10 1.35 7.16 5.20 3.67 0.92 6.67 -27.72%
DY 0.00 0.00 6.04 0.00 0.00 0.00 3.95 -
P/NAPS 1.72 1.83 1.69 1.71 1.74 1.66 1.67 1.98%

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