[LPI] QoQ 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- -34.31%
YoY- -19.94%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
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 97,744 82,440 68,761 76,622 73,627 65,492 30,203 119.26%
PBT 16,544 5,956 10,899 8,325 11,190 5,877 8,910 51.24%
Tax -3,479 -1,780 -1,713 -2,336 -2,073 -1,727 -2,578 22.18%
NP 13,065 4,176 9,186 5,989 9,117 4,150 6,332 62.28%
-
NP to SH 13,065 4,176 9,186 5,989 9,117 4,150 6,332 62.28%
-
Tax Rate 21.03% 29.89% 15.72% 28.06% 18.53% 29.39% 28.93% -
Total Cost 84,679 78,264 59,575 70,633 64,510 61,342 23,871 133.13%
-
Net Worth 270,132 274,951 255,615 247,770 213,492 219,122 214,729 16.58%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 16,824 - - - 16,098 -
Div Payout % - - 183.15% - - - 254.24% -
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 270,132 274,951 255,615 247,770 213,492 219,122 214,729 16.58%
NOSH 118,557 118,636 112,161 112,787 107,385 107,512 107,322 6.88%
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 13.37% 5.07% 13.36% 7.82% 12.38% 6.34% 20.96% -
ROE 4.84% 1.52% 3.59% 2.42% 4.27% 1.89% 2.95% -
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 82.44 69.49 61.31 67.94 68.56 60.92 28.14 105.14%
EPS 11.02 3.52 8.19 5.34 8.49 3.86 5.90 51.83%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 15.00 -
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 24.54 20.69 17.26 19.23 18.48 16.44 7.58 119.31%
EPS 3.28 1.05 2.31 1.50 2.29 1.04 1.59 62.26%
DPS 0.00 0.00 4.22 0.00 0.00 0.00 4.04 -
NAPS 0.6781 0.6902 0.6416 0.6219 0.5359 0.55 0.539 16.58%
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 4.83 5.44 6.20 5.15 5.40 7.12 10.66 -41.09%
P/EPS 36.12 107.39 46.40 65.91 43.58 112.44 50.85 -20.43%
EY 2.77 0.93 2.16 1.52 2.29 0.89 1.97 25.58%
DY 0.00 0.00 3.95 0.00 0.00 0.00 5.00 -
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 4.80 5.53 6.20 5.33 5.66 7.19 11.58 -44.49%
P/EPS 35.93 109.09 46.40 68.17 45.70 113.47 55.25 -24.99%
EY 2.78 0.92 2.16 1.47 2.19 0.88 1.81 33.22%
DY 0.00 0.00 3.95 0.00 0.00 0.00 4.60 -
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