[LPI] QoQ 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- -30.63%
YoY- 70.83%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 90,923 98,101 91,142 96,690 69,205 95,159 97,744 -4.68%
PBT 36,276 11,177 19,873 10,172 11,871 9,198 16,544 68.37%
Tax -10,016 -3,351 -5,592 -3,038 -1,587 -1,426 -3,479 101.72%
NP 26,260 7,826 14,281 7,134 10,284 7,772 13,065 58.92%
-
NP to SH 26,260 7,826 14,281 7,134 10,284 7,772 13,065 58.92%
-
Tax Rate 27.61% 29.98% 28.14% 29.87% 13.37% 15.50% 21.03% -
Total Cost 64,663 90,275 76,861 89,556 58,921 87,387 84,679 -16.38%
-
Net Worth 343,906 313,101 303,545 288,270 291,240 280,948 270,132 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 74,320 - - - 29,791 - - -
Div Payout % 283.02% - - - 289.69% - - -
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 343,906 313,101 303,545 288,270 291,240 280,948 270,132 17.37%
NOSH 123,867 123,438 123,112 122,788 119,165 119,202 118,557 2.95%
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 28.88% 7.98% 15.67% 7.38% 14.86% 8.17% 13.37% -
ROE 7.64% 2.50% 4.70% 2.47% 3.53% 2.77% 4.84% -
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 73.40 79.47 74.03 78.75 58.07 79.83 82.44 -7.41%
EPS 21.20 6.34 11.60 5.81 8.63 6.52 11.02 54.37%
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 22.82 24.62 22.88 24.27 17.37 23.89 24.54 -4.70%
EPS 6.59 1.96 3.58 1.79 2.58 1.95 3.28 58.88%
DPS 18.66 0.00 0.00 0.00 7.48 0.00 0.00 -
NAPS 0.8633 0.7859 0.7619 0.7236 0.7311 0.7052 0.6781 17.38%
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 8.04 5.49 5.67 5.82 7.13 5.01 4.83 40.23%
P/EPS 27.83 68.77 36.21 78.83 47.97 61.35 36.12 -15.88%
EY 3.59 1.45 2.76 1.27 2.08 1.63 2.77 18.77%
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 8.72 5.69 5.73 5.46 7.13 5.06 4.80 48.61%
P/EPS 30.19 71.29 36.55 74.01 47.97 61.96 35.93 -10.90%
EY 3.31 1.40 2.74 1.35 2.08 1.61 2.78 12.27%
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