[LPI] QoQ Cumulative 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- -79.79%
YoY- 70.83%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 376,856 285,933 187,832 96,690 341,548 272,343 180,184 63.18%
PBT 77,498 41,222 30,045 10,172 43,569 31,698 22,500 127.21%
Tax -21,997 -11,981 -8,630 -3,038 -8,272 -6,685 -5,259 158.47%
NP 55,501 29,241 21,415 7,134 35,297 25,013 17,241 117.24%
-
NP to SH 55,501 29,241 21,415 7,134 35,297 25,013 17,241 117.24%
-
Tax Rate 28.38% 29.06% 28.72% 29.87% 18.99% 21.09% 23.37% -
Total Cost 321,355 256,692 166,417 89,556 306,251 247,330 162,943 56.94%
-
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% 9.34% 7.05% 2.47% 12.12% 8.91% 6.38% -
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 304.20 231.55 152.53 78.75 286.71 228.65 151.96 58.50%
EPS 44.80 23.68 17.39 5.81 29.63 21.00 14.54 111.02%
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 71.77 47.15 24.27 85.73 68.36 45.23 63.18%
EPS 13.93 7.34 5.38 1.79 8.86 6.28 4.33 117.15%
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 1.88 2.75 5.82 1.44 1.75 2.62 -18.07%
P/EPS 13.17 18.41 24.15 78.83 13.97 19.05 27.37 -38.45%
EY 7.59 5.43 4.14 1.27 7.16 5.25 3.65 62.55%
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 1.95 2.78 5.46 1.44 1.77 2.61 -13.43%
P/EPS 14.29 19.09 24.38 74.01 13.97 19.24 27.24 -34.82%
EY 7.00 5.24 4.10 1.35 7.16 5.20 3.67 53.49%
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