[LPI] QoQ Cumulative 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- 47.7%
YoY- 5.96%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 272,343 180,184 82,440 292,419 223,658 139,119 65,492 158.37%
PBT 31,698 22,500 5,956 36,292 25,393 17,067 5,877 207.23%
Tax -6,685 -5,259 -1,780 -7,849 -6,136 -3,800 -1,727 146.32%
NP 25,013 17,241 4,176 28,443 19,257 13,267 4,150 230.82%
-
NP to SH 25,013 17,241 4,176 28,443 19,257 13,267 4,150 230.82%
-
Tax Rate 21.09% 23.37% 29.89% 21.63% 24.16% 22.27% 29.39% -
Total Cost 247,330 162,943 78,264 263,976 204,401 125,852 61,342 153.11%
-
Net Worth 280,729 270,176 274,951 255,605 247,680 213,571 219,122 17.94%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 16,823 - - - -
Div Payout % - - - 59.15% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 280,729 270,176 274,951 255,605 247,680 213,571 219,122 17.94%
NOSH 119,109 118,576 118,636 112,156 112,745 107,425 107,512 7.06%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.18% 9.57% 5.07% 9.73% 8.61% 9.54% 6.34% -
ROE 8.91% 6.38% 1.52% 11.13% 7.77% 6.21% 1.89% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 228.65 151.96 69.49 260.72 198.37 129.50 60.92 141.31%
EPS 21.00 14.54 3.52 25.36 17.17 12.35 3.86 209.01%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.3569 2.2785 2.3176 2.279 2.1968 1.9881 2.0381 10.16%
Adjusted Per Share Value based on latest NOSH - 112,161
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 68.36 45.23 20.69 73.40 56.14 34.92 16.44 158.35%
EPS 6.28 4.33 1.05 7.14 4.83 3.33 1.04 231.23%
DPS 0.00 0.00 0.00 4.22 0.00 0.00 0.00 -
NAPS 0.7047 0.6782 0.6902 0.6416 0.6217 0.5361 0.55 17.94%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.00 3.98 3.78 3.80 3.50 3.70 4.34 -
P/RPS 1.75 2.62 5.44 1.46 1.76 2.86 7.12 -60.72%
P/EPS 19.05 27.37 107.39 14.98 20.49 29.96 112.44 -69.34%
EY 5.25 3.65 0.93 6.67 4.88 3.34 0.89 226.11%
DY 0.00 0.00 0.00 3.95 0.00 0.00 0.00 -
P/NAPS 1.70 1.75 1.63 1.67 1.59 1.86 2.13 -13.94%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 08/10/03 24/07/03 28/04/03 27/01/03 28/10/02 23/07/02 24/04/02 -
Price 4.04 3.96 3.84 3.80 3.62 3.88 4.38 -
P/RPS 1.77 2.61 5.53 1.46 1.82 3.00 7.19 -60.68%
P/EPS 19.24 27.24 109.09 14.98 21.19 31.42 113.47 -69.33%
EY 5.20 3.67 0.92 6.67 4.72 3.18 0.88 226.49%
DY 0.00 0.00 0.00 3.95 0.00 0.00 0.00 -
P/NAPS 1.71 1.74 1.66 1.67 1.65 1.95 2.15 -14.14%

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