[LPI] QoQ 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- -54.54%
YoY- 0.63%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 69,205 95,159 97,744 82,440 68,761 76,622 73,627 -4.03%
PBT 11,871 9,198 16,544 5,956 10,899 8,325 11,190 4.00%
Tax -1,587 -1,426 -3,479 -1,780 -1,713 -2,336 -2,073 -16.27%
NP 10,284 7,772 13,065 4,176 9,186 5,989 9,117 8.33%
-
NP to SH 10,284 7,772 13,065 4,176 9,186 5,989 9,117 8.33%
-
Tax Rate 13.37% 15.50% 21.03% 29.89% 15.72% 28.06% 18.53% -
Total Cost 58,921 87,387 84,679 78,264 59,575 70,633 64,510 -5.84%
-
Net Worth 291,240 280,948 270,132 274,951 255,615 247,770 213,492 22.93%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 29,791 - - - 16,824 - - -
Div Payout % 289.69% - - - 183.15% - - -
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 291,240 280,948 270,132 274,951 255,615 247,770 213,492 22.93%
NOSH 119,165 119,202 118,557 118,636 112,161 112,787 107,385 7.16%
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 14.86% 8.17% 13.37% 5.07% 13.36% 7.82% 12.38% -
ROE 3.53% 2.77% 4.84% 1.52% 3.59% 2.42% 4.27% -
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 58.07 79.83 82.44 69.49 61.31 67.94 68.56 -10.45%
EPS 8.63 6.52 11.02 3.52 8.19 5.34 8.49 1.09%
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 17.37 23.89 24.54 20.69 17.26 19.23 18.48 -4.03%
EPS 2.58 1.95 3.28 1.05 2.31 1.50 2.29 8.25%
DPS 7.48 0.00 0.00 0.00 4.22 0.00 0.00 -
NAPS 0.7311 0.7052 0.6781 0.6902 0.6416 0.6219 0.5359 22.93%
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 7.13 5.01 4.83 5.44 6.20 5.15 5.40 20.29%
P/EPS 47.97 61.35 36.12 107.39 46.40 65.91 43.58 6.58%
EY 2.08 1.63 2.77 0.93 2.16 1.52 2.29 -6.19%
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 7.13 5.06 4.80 5.53 6.20 5.33 5.66 16.59%
P/EPS 47.97 61.96 35.93 109.09 46.40 68.17 45.70 3.27%
EY 2.08 1.61 2.78 0.92 2.16 1.47 2.19 -3.36%
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