[LPI] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
28-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -85.32%
YoY- 0.63%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 341,548 272,343 180,184 82,440 292,419 223,658 139,119 81.69%
PBT 43,569 31,698 22,500 5,956 36,292 25,393 17,067 86.46%
Tax -8,272 -6,685 -5,259 -1,780 -7,849 -6,136 -3,800 67.72%
NP 35,297 25,013 17,241 4,176 28,443 19,257 13,267 91.66%
-
NP to SH 35,297 25,013 17,241 4,176 28,443 19,257 13,267 91.66%
-
Tax Rate 18.99% 21.09% 23.37% 29.89% 21.63% 24.16% 22.27% -
Total Cost 306,251 247,330 162,943 78,264 263,976 204,401 125,852 80.62%
-
Net Worth 291,143 280,729 270,176 274,951 255,605 247,680 213,571 22.87%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 29,781 - - - 16,823 - - -
Div Payout % 84.37% - - - 59.15% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 291,143 280,729 270,176 274,951 255,605 247,680 213,571 22.87%
NOSH 119,125 119,109 118,576 118,636 112,156 112,745 107,425 7.11%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.33% 9.18% 9.57% 5.07% 9.73% 8.61% 9.54% -
ROE 12.12% 8.91% 6.38% 1.52% 11.13% 7.77% 6.21% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 286.71 228.65 151.96 69.49 260.72 198.37 129.50 69.62%
EPS 29.63 21.00 14.54 3.52 25.36 17.17 12.35 78.93%
DPS 25.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.444 2.3569 2.2785 2.3176 2.279 2.1968 1.9881 14.71%
Adjusted Per Share Value based on latest NOSH - 118,636
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 85.73 68.36 45.23 20.69 73.40 56.14 34.92 81.68%
EPS 8.86 6.28 4.33 1.05 7.14 4.83 3.33 91.66%
DPS 7.48 0.00 0.00 0.00 4.22 0.00 0.00 -
NAPS 0.7308 0.7047 0.6782 0.6902 0.6416 0.6217 0.5361 22.87%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.14 4.00 3.98 3.78 3.80 3.50 3.70 -
P/RPS 1.44 1.75 2.62 5.44 1.46 1.76 2.86 -36.63%
P/EPS 13.97 19.05 27.37 107.39 14.98 20.49 29.96 -39.78%
EY 7.16 5.25 3.65 0.93 6.67 4.88 3.34 66.02%
DY 6.04 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 1.69 1.70 1.75 1.63 1.67 1.59 1.86 -6.17%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/01/04 08/10/03 24/07/03 28/04/03 27/01/03 28/10/02 23/07/02 -
Price 4.14 4.04 3.96 3.84 3.80 3.62 3.88 -
P/RPS 1.44 1.77 2.61 5.53 1.46 1.82 3.00 -38.61%
P/EPS 13.97 19.24 27.24 109.09 14.98 21.19 31.42 -41.65%
EY 7.16 5.20 3.67 0.92 6.67 4.72 3.18 71.53%
DY 6.04 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 1.69 1.71 1.74 1.66 1.67 1.65 1.95 -9.07%

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