[LPI] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
27-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 53.38%
YoY- 45.07%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 90,139 90,923 69,205 68,761 30,203 27,791 31,754 -1.10%
PBT 24,098 36,276 11,871 10,899 8,910 9,081 9,588 -0.97%
Tax -6,609 -10,016 -1,587 -1,713 -2,578 721 -249 -3.42%
NP 17,489 26,260 10,284 9,186 6,332 9,802 9,339 -0.66%
-
NP to SH 17,489 26,260 10,284 9,186 6,332 9,802 9,339 -0.66%
-
Tax Rate 27.43% 27.61% 13.37% 15.72% 28.93% -7.94% 2.60% -
Total Cost 72,650 64,663 58,921 59,575 23,871 17,989 22,415 -1.24%
-
Net Worth 383,104 343,906 291,240 255,615 214,729 188,994 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 94,901 74,320 29,791 16,824 16,098 16,086 12,970 -2.09%
Div Payout % 542.64% 283.02% 289.69% 183.15% 254.24% 164.11% 138.89% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 383,104 343,906 291,240 255,615 214,729 188,994 0 -100.00%
NOSH 135,573 123,867 119,165 112,161 107,322 107,242 103,766 -0.28%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 19.40% 28.88% 14.86% 13.36% 20.96% 35.27% 29.41% -
ROE 4.57% 7.64% 3.53% 3.59% 2.95% 5.19% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 66.49 73.40 58.07 61.31 28.14 25.91 30.60 -0.82%
EPS 12.90 21.20 8.63 8.19 5.90 9.14 9.00 -0.38%
DPS 70.00 60.00 25.00 15.00 15.00 15.00 12.50 -1.81%
NAPS 2.8258 2.7764 2.444 2.279 2.0008 1.7623 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 112,161
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 22.63 22.82 17.37 17.26 7.58 6.98 7.97 -1.10%
EPS 4.39 6.59 2.58 2.31 1.59 2.46 2.34 -0.66%
DPS 23.82 18.66 7.48 4.22 4.04 4.04 3.26 -2.09%
NAPS 0.9616 0.8633 0.7311 0.6416 0.539 0.4744 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 8.30 5.90 4.14 3.80 3.00 2.54 0.00 -
P/RPS 12.48 8.04 7.13 6.20 10.66 9.80 0.00 -100.00%
P/EPS 64.34 27.83 47.97 46.40 50.85 27.79 0.00 -100.00%
EY 1.55 3.59 2.08 2.16 1.97 3.60 0.00 -100.00%
DY 8.43 10.17 6.04 3.95 5.00 5.91 0.00 -100.00%
P/NAPS 2.94 2.13 1.69 1.67 1.50 1.44 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 06/01/06 14/01/05 19/01/04 27/01/03 29/01/02 02/02/01 26/01/00 -
Price 8.35 6.40 4.14 3.80 3.26 2.94 4.38 -
P/RPS 12.56 8.72 7.13 6.20 11.58 11.35 14.31 0.13%
P/EPS 64.73 30.19 47.97 46.40 55.25 32.17 48.67 -0.30%
EY 1.54 3.31 2.08 2.16 1.81 3.11 2.05 0.30%
DY 8.38 9.38 6.04 3.95 4.60 5.10 2.85 -1.14%
P/NAPS 2.95 2.31 1.69 1.67 1.63 1.67 0.00 -100.00%

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