[LPI] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
28-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -54.54%
YoY- 0.63%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 138,907 109,797 96,690 82,440 65,492 52,127 25,765 32.40%
PBT 33,653 13,296 10,172 5,956 5,877 8,488 3,806 43.77%
Tax -9,551 -4,104 -3,038 -1,780 -1,727 -648 -1,353 38.48%
NP 24,102 9,192 7,134 4,176 4,150 7,840 2,453 46.32%
-
NP to SH 24,102 9,192 7,134 4,176 4,150 7,840 2,453 46.32%
-
Tax Rate 28.38% 30.87% 29.87% 29.89% 29.39% 7.63% 35.55% -
Total Cost 114,805 100,605 89,556 78,264 61,342 44,287 23,312 30.42%
-
Net Worth 365,922 327,722 288,270 274,951 219,122 196,365 182,153 12.32%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 365,922 327,722 288,270 274,951 219,122 196,365 182,153 12.32%
NOSH 138,120 134,582 122,788 118,636 107,512 107,397 107,117 4.32%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 17.35% 8.37% 7.38% 5.07% 6.34% 15.04% 9.52% -
ROE 6.59% 2.80% 2.47% 1.52% 1.89% 3.99% 1.35% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 100.57 81.58 78.75 69.49 60.92 48.54 24.05 26.91%
EPS 17.45 6.83 5.81 3.52 3.86 7.30 2.29 40.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6493 2.4351 2.3477 2.3176 2.0381 1.8284 1.7005 7.66%
Adjusted Per Share Value based on latest NOSH - 118,636
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 34.87 27.56 24.27 20.69 16.44 13.08 6.47 32.39%
EPS 6.05 2.31 1.79 1.05 1.04 1.97 0.62 46.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9185 0.8226 0.7236 0.6902 0.55 0.4929 0.4572 12.32%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 7.20 6.90 4.58 3.78 4.34 2.45 4.54 -
P/RPS 7.16 8.46 5.82 5.44 7.12 5.05 18.88 -14.91%
P/EPS 41.26 101.02 78.83 107.39 112.44 33.56 198.25 -23.00%
EY 2.42 0.99 1.27 0.93 0.89 2.98 0.50 30.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 2.83 1.95 1.63 2.13 1.34 2.67 0.30%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 06/04/06 28/04/05 29/04/04 28/04/03 24/04/02 26/04/01 26/04/00 -
Price 7.20 7.00 4.30 3.84 4.38 2.40 4.08 -
P/RPS 7.16 8.58 5.46 5.53 7.19 4.94 16.96 -13.38%
P/EPS 41.26 102.49 74.01 109.09 113.47 32.88 178.17 -21.62%
EY 2.42 0.98 1.35 0.92 0.88 3.04 0.56 27.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 2.87 1.83 1.66 2.15 1.31 2.40 2.10%

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