[LPI] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
24-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 212.86%
YoY- 43.3%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 108,261 116,777 91,142 97,744 73,627 47,660 29,277 24.34%
PBT 21,576 41,529 19,873 16,544 11,190 7,529 9,743 14.16%
Tax -6,376 -11,511 -5,592 -3,479 -2,073 -2,339 -2,703 15.36%
NP 15,200 30,018 14,281 13,065 9,117 5,190 7,040 13.68%
-
NP to SH 15,200 30,018 14,281 13,065 9,117 5,190 7,040 13.68%
-
Tax Rate 29.55% 27.72% 28.14% 21.03% 18.53% 31.07% 27.74% -
Total Cost 93,061 86,759 76,861 84,679 64,510 42,470 22,237 26.93%
-
Net Worth 384,086 358,947 303,545 270,132 213,492 201,324 100,571 25.01%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 34,514 26,982 - - - - - -
Div Payout % 227.07% 89.89% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 384,086 358,947 303,545 270,132 213,492 201,324 100,571 25.01%
NOSH 138,056 134,912 123,112 118,557 107,385 107,453 100,571 5.41%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 14.04% 25.71% 15.67% 13.37% 12.38% 10.89% 24.05% -
ROE 3.96% 8.36% 4.70% 4.84% 4.27% 2.58% 7.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 78.42 86.56 74.03 82.44 68.56 44.35 29.11 17.95%
EPS 11.01 22.25 11.60 11.02 8.49 4.83 6.57 8.98%
DPS 25.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7821 2.6606 2.4656 2.2785 1.9881 1.8736 1.00 18.58%
Adjusted Per Share Value based on latest NOSH - 118,557
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 27.18 29.31 22.88 24.54 18.48 11.96 7.35 24.34%
EPS 3.82 7.53 3.58 3.28 2.29 1.30 1.77 13.67%
DPS 8.66 6.77 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9641 0.901 0.7619 0.6781 0.5359 0.5054 0.2524 25.01%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 7.45 6.90 4.20 3.98 3.70 2.73 3.20 -
P/RPS 9.50 7.97 5.67 4.83 5.40 6.16 10.99 -2.39%
P/EPS 67.67 31.01 36.21 36.12 43.58 56.52 45.71 6.75%
EY 1.48 3.22 2.76 2.77 2.29 1.77 2.19 -6.31%
DY 3.36 2.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 2.59 1.70 1.75 1.86 1.46 3.20 -2.91%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 06/07/06 06/07/05 29/07/04 24/07/03 23/07/02 24/07/01 31/07/00 -
Price 7.65 6.85 4.24 3.96 3.88 2.95 3.18 -
P/RPS 9.76 7.91 5.73 4.80 5.66 6.65 10.92 -1.85%
P/EPS 69.48 30.79 36.55 35.93 45.70 61.08 45.43 7.33%
EY 1.44 3.25 2.74 2.78 2.19 1.64 2.20 -6.81%
DY 3.27 2.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.57 1.72 1.74 1.95 1.57 3.18 -2.39%

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