[LPI] QoQ Cumulative 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- 312.86%
YoY- 29.95%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 96,690 341,548 272,343 180,184 82,440 292,419 223,658 -42.79%
PBT 10,172 43,569 31,698 22,500 5,956 36,292 25,393 -45.62%
Tax -3,038 -8,272 -6,685 -5,259 -1,780 -7,849 -6,136 -37.38%
NP 7,134 35,297 25,013 17,241 4,176 28,443 19,257 -48.38%
-
NP to SH 7,134 35,297 25,013 17,241 4,176 28,443 19,257 -48.38%
-
Tax Rate 29.87% 18.99% 21.09% 23.37% 29.89% 21.63% 24.16% -
Total Cost 89,556 306,251 247,330 162,943 78,264 263,976 204,401 -42.28%
-
Net Worth 288,270 291,143 280,729 270,176 274,951 255,605 247,680 10.63%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 29,781 - - - 16,823 - -
Div Payout % - 84.37% - - - 59.15% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 288,270 291,143 280,729 270,176 274,951 255,605 247,680 10.63%
NOSH 122,788 119,125 119,109 118,576 118,636 112,156 112,745 5.84%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.38% 10.33% 9.18% 9.57% 5.07% 9.73% 8.61% -
ROE 2.47% 12.12% 8.91% 6.38% 1.52% 11.13% 7.77% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 78.75 286.71 228.65 151.96 69.49 260.72 198.37 -45.95%
EPS 5.81 29.63 21.00 14.54 3.52 25.36 17.17 -51.40%
DPS 0.00 25.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 2.3477 2.444 2.3569 2.2785 2.3176 2.279 2.1968 4.52%
Adjusted Per Share Value based on latest NOSH - 118,557
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 24.27 85.73 68.36 45.23 20.69 73.40 56.14 -42.79%
EPS 1.79 8.86 6.28 4.33 1.05 7.14 4.83 -48.37%
DPS 0.00 7.48 0.00 0.00 0.00 4.22 0.00 -
NAPS 0.7236 0.7308 0.7047 0.6782 0.6902 0.6416 0.6217 10.63%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.58 4.14 4.00 3.98 3.78 3.80 3.50 -
P/RPS 5.82 1.44 1.75 2.62 5.44 1.46 1.76 121.79%
P/EPS 78.83 13.97 19.05 27.37 107.39 14.98 20.49 145.32%
EY 1.27 7.16 5.25 3.65 0.93 6.67 4.88 -59.20%
DY 0.00 6.04 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 1.95 1.69 1.70 1.75 1.63 1.67 1.59 14.56%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 29/04/04 19/01/04 08/10/03 24/07/03 28/04/03 27/01/03 28/10/02 -
Price 4.30 4.14 4.04 3.96 3.84 3.80 3.62 -
P/RPS 5.46 1.44 1.77 2.61 5.53 1.46 1.82 107.86%
P/EPS 74.01 13.97 19.24 27.24 109.09 14.98 21.19 130.02%
EY 1.35 7.16 5.20 3.67 0.92 6.67 4.72 -56.55%
DY 0.00 6.04 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 1.83 1.69 1.71 1.74 1.66 1.67 1.65 7.13%

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