[LPI] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
28-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -3.23%
YoY- -6.11%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 360,368 329,760 292,419 298,210 278,238 261,968 120,111 108.44%
PBT 45,000 23,824 36,292 33,857 34,134 23,508 31,063 28.11%
Tax -10,518 -7,120 -7,849 -8,181 -7,600 -6,908 -4,220 84.13%
NP 34,482 16,704 28,443 25,676 26,534 16,600 26,843 18.22%
-
NP to SH 34,482 16,704 28,443 25,676 26,534 16,600 26,843 18.22%
-
Tax Rate 23.37% 29.89% 21.63% 24.16% 22.27% 29.39% 13.59% -
Total Cost 325,886 313,056 263,976 272,534 251,704 245,368 93,268 130.79%
-
Net Worth 270,176 274,951 255,605 247,680 213,571 219,122 214,829 16.56%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 16,823 - - - - -
Div Payout % - - 59.15% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 270,176 274,951 255,605 247,680 213,571 219,122 214,829 16.56%
NOSH 118,576 118,636 112,156 112,745 107,425 107,512 107,372 6.86%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.57% 5.07% 9.73% 8.61% 9.54% 6.34% 22.35% -
ROE 12.76% 6.08% 11.13% 10.37% 12.42% 7.58% 12.50% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 303.91 277.96 260.72 264.50 259.01 243.66 111.86 95.06%
EPS 29.08 14.08 25.36 22.89 24.70 15.44 25.00 10.63%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 2.2785 2.3176 2.279 2.1968 1.9881 2.0381 2.0008 9.07%
Adjusted Per Share Value based on latest NOSH - 112,787
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 90.46 82.77 73.40 74.86 69.84 65.76 30.15 108.44%
EPS 8.66 4.19 7.14 6.45 6.66 4.17 6.74 18.24%
DPS 0.00 0.00 4.22 0.00 0.00 0.00 0.00 -
NAPS 0.6782 0.6902 0.6416 0.6217 0.5361 0.55 0.5393 16.55%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.98 3.78 3.80 3.50 3.70 4.34 3.00 -
P/RPS 1.31 1.36 1.46 1.32 1.43 1.78 2.68 -38.02%
P/EPS 13.69 26.85 14.98 15.37 14.98 28.11 12.00 9.20%
EY 7.31 3.72 6.67 6.51 6.68 3.56 8.33 -8.36%
DY 0.00 0.00 3.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.63 1.67 1.59 1.86 2.13 1.50 10.85%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 24/07/03 28/04/03 27/01/03 28/10/02 23/07/02 24/04/02 29/01/02 -
Price 3.96 3.84 3.80 3.62 3.88 4.38 3.26 -
P/RPS 1.30 1.38 1.46 1.37 1.50 1.80 2.91 -41.64%
P/EPS 13.62 27.27 14.98 15.90 15.71 28.37 13.04 2.95%
EY 7.34 3.67 6.67 6.29 6.37 3.53 7.67 -2.89%
DY 0.00 0.00 3.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.66 1.67 1.65 1.95 2.15 1.63 4.46%

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