[LPI] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -3.28%
YoY- 29.89%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 375,664 386,760 341,548 363,124 360,368 329,760 292,419 18.19%
PBT 60,090 40,688 43,569 42,264 45,000 23,824 36,292 39.99%
Tax -17,260 -12,152 -8,272 -8,913 -10,518 -7,120 -7,849 69.18%
NP 42,830 28,536 35,297 33,350 34,482 16,704 28,443 31.40%
-
NP to SH 42,830 28,536 35,297 33,350 34,482 16,704 28,443 31.40%
-
Tax Rate 28.72% 29.87% 18.99% 21.09% 23.37% 29.89% 21.63% -
Total Cost 332,834 358,224 306,251 329,773 325,886 313,056 263,976 16.72%
-
Net Worth 303,627 288,270 291,143 280,729 270,176 274,951 255,605 12.17%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 29,781 - - - 16,823 -
Div Payout % - - 84.37% - - - 59.15% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 303,627 288,270 291,143 280,729 270,176 274,951 255,605 12.17%
NOSH 123,145 122,788 119,125 119,109 118,576 118,636 112,156 6.43%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.40% 7.38% 10.33% 9.18% 9.57% 5.07% 9.73% -
ROE 14.11% 9.90% 12.12% 11.88% 12.76% 6.08% 11.13% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 305.06 314.98 286.71 304.87 303.91 277.96 260.72 11.04%
EPS 34.78 23.24 29.63 28.00 29.08 14.08 25.36 23.46%
DPS 0.00 0.00 25.00 0.00 0.00 0.00 15.00 -
NAPS 2.4656 2.3477 2.444 2.3569 2.2785 2.3176 2.279 5.39%
Adjusted Per Share Value based on latest NOSH - 119,202
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 94.30 97.08 85.73 91.15 90.46 82.77 73.40 18.19%
EPS 10.75 7.16 8.86 8.37 8.66 4.19 7.14 31.39%
DPS 0.00 0.00 7.48 0.00 0.00 0.00 4.22 -
NAPS 0.7621 0.7236 0.7308 0.7047 0.6782 0.6902 0.6416 12.17%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.20 4.58 4.14 4.00 3.98 3.78 3.80 -
P/RPS 1.38 1.45 1.44 1.31 1.31 1.36 1.46 -3.69%
P/EPS 12.08 19.71 13.97 14.29 13.69 26.85 14.98 -13.37%
EY 8.28 5.07 7.16 7.00 7.31 3.72 6.67 15.52%
DY 0.00 0.00 6.04 0.00 0.00 0.00 3.95 -
P/NAPS 1.70 1.95 1.69 1.70 1.75 1.63 1.67 1.19%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 29/07/04 29/04/04 19/01/04 08/10/03 24/07/03 28/04/03 27/01/03 -
Price 4.24 4.30 4.14 4.04 3.96 3.84 3.80 -
P/RPS 1.39 1.37 1.44 1.33 1.30 1.38 1.46 -3.22%
P/EPS 12.19 18.50 13.97 14.43 13.62 27.27 14.98 -12.84%
EY 8.20 5.40 7.16 6.93 7.34 3.67 6.67 14.77%
DY 0.00 0.00 6.04 0.00 0.00 0.00 3.95 -
P/NAPS 1.72 1.83 1.69 1.71 1.74 1.66 1.67 1.98%

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