[LPI] QoQ TTM 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- -13.75%
YoY- -23.85%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 292,419 278,108 259,059 228,154 211,810 185,151 160,902 48.76%
PBT 36,291 34,302 32,113 28,452 31,063 31,234 33,403 5.66%
Tax -7,849 -8,714 -5,033 -5,299 -4,220 -921 -4,849 37.74%
NP 28,442 25,588 27,080 23,153 26,843 30,313 28,554 -0.26%
-
NP to SH 28,442 25,588 27,080 23,153 26,843 30,313 28,554 -0.26%
-
Tax Rate 21.63% 25.40% 15.67% 18.62% 13.59% 2.95% 14.52% -
Total Cost 263,977 252,520 231,979 205,001 184,967 154,838 132,348 58.25%
-
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 16,098 16,098 16,098 16,086 16,086 3.02%
Div Payout % 59.15% 62.91% 59.45% 69.53% 59.97% 53.07% 56.34% -
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 9.73% 9.20% 10.45% 10.15% 12.67% 16.37% 17.75% -
ROE 11.13% 10.33% 12.68% 10.57% 12.50% 14.50% 14.18% -
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 260.71 246.58 241.24 212.21 197.36 172.50 149.74 44.57%
EPS 25.36 22.69 25.22 21.54 25.01 28.24 26.57 -3.05%
DPS 15.00 14.27 15.00 15.00 15.00 15.00 15.00 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 73.40 69.81 65.03 57.27 53.17 46.48 40.39 48.75%
EPS 7.14 6.42 6.80 5.81 6.74 7.61 7.17 -0.27%
DPS 4.22 4.04 4.04 4.04 4.04 4.04 4.04 2.94%
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 1.46 1.42 1.53 2.05 1.52 1.55 1.82 -13.63%
P/EPS 14.99 15.43 14.67 20.15 11.99 9.49 10.27 28.58%
EY 6.67 6.48 6.82 4.96 8.34 10.54 9.73 -22.20%
DY 3.95 4.08 4.05 3.46 5.00 5.60 5.49 -19.65%
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 1.46 1.47 1.61 2.06 1.65 1.60 1.97 -18.06%
P/EPS 14.99 15.96 15.39 20.34 13.03 9.77 11.10 22.10%
EY 6.67 6.27 6.50 4.92 7.67 10.23 9.01 -18.12%
DY 3.95 3.94 3.87 3.42 4.60 5.43 5.08 -15.40%
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