[LPI] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
24-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -84.54%
YoY- -47.07%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 292,419 223,658 139,119 65,492 120,111 89,908 99,786 104.38%
PBT 36,292 25,393 17,067 5,877 31,063 22,153 16,017 72.25%
Tax -7,849 -6,136 -3,800 -1,727 -4,220 -1,642 -2,987 90.08%
NP 28,443 19,257 13,267 4,150 26,843 20,511 13,030 68.03%
-
NP to SH 28,443 19,257 13,267 4,150 26,843 20,511 13,030 68.03%
-
Tax Rate 21.63% 24.16% 22.27% 29.39% 13.59% 7.41% 18.65% -
Total Cost 263,976 204,401 125,852 61,342 93,268 69,397 86,756 109.55%
-
Net Worth 255,605 247,680 213,571 219,122 214,829 209,091 201,095 17.28%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 16,823 - - - - - - -
Div Payout % 59.15% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 255,605 247,680 213,571 219,122 214,829 209,091 201,095 17.28%
NOSH 112,156 112,745 107,425 107,512 107,372 107,331 107,331 2.96%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.73% 8.61% 9.54% 6.34% 22.35% 22.81% 13.06% -
ROE 11.13% 7.77% 6.21% 1.89% 12.50% 9.81% 6.48% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 260.72 198.37 129.50 60.92 111.86 83.77 92.97 98.48%
EPS 25.36 17.17 12.35 3.86 25.00 19.11 12.14 63.19%
DPS 15.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.279 2.1968 1.9881 2.0381 2.0008 1.9481 1.8736 13.90%
Adjusted Per Share Value based on latest NOSH - 107,512
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 73.40 56.14 34.92 16.44 30.15 22.57 25.05 104.36%
EPS 7.14 4.83 3.33 1.04 6.74 5.15 3.27 68.06%
DPS 4.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6416 0.6217 0.5361 0.55 0.5393 0.5249 0.5048 17.28%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 3.80 3.50 3.70 4.34 3.00 2.68 2.73 -
P/RPS 1.46 1.76 2.86 7.12 2.68 3.20 2.94 -37.20%
P/EPS 14.98 20.49 29.96 112.44 12.00 14.02 22.49 -23.67%
EY 6.67 4.88 3.34 0.89 8.33 7.13 4.45 30.87%
DY 3.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.59 1.86 2.13 1.50 1.38 1.46 9.34%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/01/03 28/10/02 23/07/02 24/04/02 29/01/02 01/11/01 24/07/01 -
Price 3.80 3.62 3.88 4.38 3.26 2.76 2.95 -
P/RPS 1.46 1.82 3.00 7.19 2.91 3.29 3.17 -40.27%
P/EPS 14.98 21.19 31.42 113.47 13.04 14.44 24.30 -27.50%
EY 6.67 4.72 3.18 0.88 7.67 6.92 4.12 37.75%
DY 3.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.65 1.95 2.15 1.63 1.42 1.57 4.19%

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