[LPI] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
29-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -11.45%
YoY- 7.3%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 278,108 259,059 228,154 211,810 185,151 160,902 142,519 56.09%
PBT 34,302 32,113 28,452 31,063 31,234 33,403 35,617 -2.47%
Tax -8,714 -5,033 -5,299 -4,220 -921 -4,849 -5,213 40.80%
NP 25,588 27,080 23,153 26,843 30,313 28,554 30,404 -10.85%
-
NP to SH 25,588 27,080 23,153 26,843 30,313 28,554 30,404 -10.85%
-
Tax Rate 25.40% 15.67% 18.62% 13.59% 2.95% 14.52% 14.64% -
Total Cost 252,520 231,979 205,001 184,967 154,838 132,348 112,115 71.74%
-
Net Worth 247,770 213,492 219,122 214,729 209,092 201,324 196,365 16.75%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 16,098 16,098 16,098 16,098 16,086 16,086 16,086 0.04%
Div Payout % 62.91% 59.45% 69.53% 59.97% 53.07% 56.34% 52.91% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 247,770 213,492 219,122 214,729 209,092 201,324 196,365 16.75%
NOSH 112,787 107,385 107,512 107,322 107,331 107,453 107,397 3.31%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 9.20% 10.45% 10.15% 12.67% 16.37% 17.75% 21.33% -
ROE 10.33% 12.68% 10.57% 12.50% 14.50% 14.18% 15.48% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 246.58 241.24 212.21 197.36 172.50 149.74 132.70 51.08%
EPS 22.69 25.22 21.54 25.01 28.24 26.57 28.31 -13.70%
DPS 14.27 15.00 15.00 15.00 15.00 15.00 14.98 -3.18%
NAPS 2.1968 1.9881 2.0381 2.0008 1.9481 1.8736 1.8284 13.00%
Adjusted Per Share Value based on latest NOSH - 107,322
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 69.81 65.03 57.27 53.17 46.48 40.39 35.77 56.10%
EPS 6.42 6.80 5.81 6.74 7.61 7.17 7.63 -10.86%
DPS 4.04 4.04 4.04 4.04 4.04 4.04 4.04 0.00%
NAPS 0.6219 0.5359 0.55 0.539 0.5249 0.5054 0.4929 16.74%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 3.50 3.70 4.34 3.00 2.68 2.73 2.45 -
P/RPS 1.42 1.53 2.05 1.52 1.55 1.82 1.85 -16.15%
P/EPS 15.43 14.67 20.15 11.99 9.49 10.27 8.65 47.03%
EY 6.48 6.82 4.96 8.34 10.54 9.73 11.56 -31.99%
DY 4.08 4.05 3.46 5.00 5.60 5.49 6.11 -23.58%
P/NAPS 1.59 1.86 2.13 1.50 1.38 1.46 1.34 12.06%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/10/02 23/07/02 24/04/02 29/01/02 01/11/01 24/07/01 26/04/01 -
Price 3.62 3.88 4.38 3.26 2.76 2.95 2.40 -
P/RPS 1.47 1.61 2.06 1.65 1.60 1.97 1.81 -12.94%
P/EPS 15.96 15.39 20.34 13.03 9.77 11.10 8.48 52.37%
EY 6.27 6.50 4.92 7.67 10.23 9.01 11.80 -34.37%
DY 3.94 3.87 3.42 4.60 5.43 5.08 6.24 -26.37%
P/NAPS 1.65 1.95 2.15 1.63 1.42 1.57 1.31 16.61%

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