[LPI] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
24-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -34.46%
YoY- -47.07%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 68,761 76,622 73,627 65,492 30,203 32,755 47,660 27.59%
PBT 10,899 8,325 11,190 5,877 8,910 6,136 7,529 27.88%
Tax -1,713 -2,336 -2,073 -1,727 -2,578 1,345 -2,339 -18.70%
NP 9,186 5,989 9,117 4,150 6,332 7,481 5,190 46.16%
-
NP to SH 9,186 5,989 9,117 4,150 6,332 7,481 5,190 46.16%
-
Tax Rate 15.72% 28.06% 18.53% 29.39% 28.93% -21.92% 31.07% -
Total Cost 59,575 70,633 64,510 61,342 23,871 25,274 42,470 25.23%
-
Net Worth 255,615 247,770 213,492 219,122 214,729 209,092 201,324 17.20%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 16,824 - - - 16,098 - - -
Div Payout % 183.15% - - - 254.24% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 255,615 247,770 213,492 219,122 214,729 209,092 201,324 17.20%
NOSH 112,161 112,787 107,385 107,512 107,322 107,331 107,453 2.89%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 13.36% 7.82% 12.38% 6.34% 20.96% 22.84% 10.89% -
ROE 3.59% 2.42% 4.27% 1.89% 2.95% 3.58% 2.58% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 61.31 67.94 68.56 60.92 28.14 30.52 44.35 24.02%
EPS 8.19 5.34 8.49 3.86 5.90 6.97 4.83 42.06%
DPS 15.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.279 2.1968 1.9881 2.0381 2.0008 1.9481 1.8736 13.90%
Adjusted Per Share Value based on latest NOSH - 107,512
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 17.26 19.23 18.48 16.44 7.58 8.22 11.96 27.61%
EPS 2.31 1.50 2.29 1.04 1.59 1.88 1.30 46.55%
DPS 4.22 0.00 0.00 0.00 4.04 0.00 0.00 -
NAPS 0.6416 0.6219 0.5359 0.55 0.539 0.5249 0.5054 17.19%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 3.80 3.50 3.70 4.34 3.00 2.68 2.73 -
P/RPS 6.20 5.15 5.40 7.12 10.66 8.78 6.16 0.43%
P/EPS 46.40 65.91 43.58 112.44 50.85 38.45 56.52 -12.29%
EY 2.16 1.52 2.29 0.89 1.97 2.60 1.77 14.15%
DY 3.95 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 1.67 1.59 1.86 2.13 1.50 1.38 1.46 9.34%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/01/03 28/10/02 23/07/02 24/04/02 29/01/02 01/11/01 24/07/01 -
Price 3.80 3.62 3.88 4.38 3.26 2.76 2.95 -
P/RPS 6.20 5.33 5.66 7.19 11.58 9.04 6.65 -4.55%
P/EPS 46.40 68.17 45.70 113.47 55.25 39.60 61.08 -16.70%
EY 2.16 1.47 2.19 0.88 1.81 2.53 1.64 20.09%
DY 3.95 0.00 0.00 0.00 4.60 0.00 0.00 -
P/NAPS 1.67 1.65 1.95 2.15 1.63 1.42 1.57 4.19%

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