[LPI] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
29-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 30.87%
YoY- 7.3%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 223,658 139,119 65,492 120,111 89,908 99,786 52,127 163.81%
PBT 25,393 17,067 5,877 31,063 22,153 16,017 8,488 107.48%
Tax -6,136 -3,800 -1,727 -4,220 -1,642 -2,987 -648 346.97%
NP 19,257 13,267 4,150 26,843 20,511 13,030 7,840 81.94%
-
NP to SH 19,257 13,267 4,150 26,843 20,511 13,030 7,840 81.94%
-
Tax Rate 24.16% 22.27% 29.39% 13.59% 7.41% 18.65% 7.63% -
Total Cost 204,401 125,852 61,342 93,268 69,397 86,756 44,287 176.94%
-
Net Worth 247,680 213,571 219,122 214,829 209,091 201,095 196,365 16.72%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 247,680 213,571 219,122 214,829 209,091 201,095 196,365 16.72%
NOSH 112,745 107,425 107,512 107,372 107,331 107,331 107,397 3.28%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 8.61% 9.54% 6.34% 22.35% 22.81% 13.06% 15.04% -
ROE 7.77% 6.21% 1.89% 12.50% 9.81% 6.48% 3.99% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 198.37 129.50 60.92 111.86 83.77 92.97 48.54 155.39%
EPS 17.17 12.35 3.86 25.00 19.11 12.14 7.30 76.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1968 1.9881 2.0381 2.0008 1.9481 1.8736 1.8284 13.00%
Adjusted Per Share Value based on latest NOSH - 107,322
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 56.14 34.92 16.44 30.15 22.57 25.05 13.08 163.87%
EPS 4.83 3.33 1.04 6.74 5.15 3.27 1.97 81.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6217 0.5361 0.55 0.5393 0.5249 0.5048 0.4929 16.72%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 3.50 3.70 4.34 3.00 2.68 2.73 2.45 -
P/RPS 1.76 2.86 7.12 2.68 3.20 2.94 5.05 -50.44%
P/EPS 20.49 29.96 112.44 12.00 14.02 22.49 33.56 -28.00%
EY 4.88 3.34 0.89 8.33 7.13 4.45 2.98 38.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.86 2.13 1.50 1.38 1.46 1.34 12.06%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/10/02 23/07/02 24/04/02 29/01/02 01/11/01 24/07/01 26/04/01 -
Price 3.62 3.88 4.38 3.26 2.76 2.95 2.40 -
P/RPS 1.82 3.00 7.19 2.91 3.29 3.17 4.94 -48.57%
P/EPS 21.19 31.42 113.47 13.04 14.44 24.30 32.88 -25.36%
EY 4.72 3.18 0.88 7.67 6.92 4.12 3.04 34.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.95 2.15 1.63 1.42 1.57 1.31 16.61%

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