[LPI] QoQ 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- -40.51%
YoY- 29.77%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
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 91,142 96,690 69,205 95,159 97,744 82,440 68,761 20.68%
PBT 19,873 10,172 11,871 9,198 16,544 5,956 10,899 49.30%
Tax -5,592 -3,038 -1,587 -1,426 -3,479 -1,780 -1,713 120.21%
NP 14,281 7,134 10,284 7,772 13,065 4,176 9,186 34.23%
-
NP to SH 14,281 7,134 10,284 7,772 13,065 4,176 9,186 34.23%
-
Tax Rate 28.14% 29.87% 13.37% 15.50% 21.03% 29.89% 15.72% -
Total Cost 76,861 89,556 58,921 87,387 84,679 78,264 59,575 18.53%
-
Net Worth 303,545 288,270 291,240 280,948 270,132 274,951 255,615 12.15%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 29,791 - - - 16,824 -
Div Payout % - - 289.69% - - - 183.15% -
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 303,545 288,270 291,240 280,948 270,132 274,951 255,615 12.15%
NOSH 123,112 122,788 119,165 119,202 118,557 118,636 112,161 6.41%
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 15.67% 7.38% 14.86% 8.17% 13.37% 5.07% 13.36% -
ROE 4.70% 2.47% 3.53% 2.77% 4.84% 1.52% 3.59% -
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 74.03 78.75 58.07 79.83 82.44 69.49 61.31 13.40%
EPS 11.60 5.81 8.63 6.52 11.02 3.52 8.19 26.14%
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 22.88 24.27 17.37 23.89 24.54 20.69 17.26 20.69%
EPS 3.58 1.79 2.58 1.95 3.28 1.05 2.31 33.95%
DPS 0.00 0.00 7.48 0.00 0.00 0.00 4.22 -
NAPS 0.7619 0.7236 0.7311 0.7052 0.6781 0.6902 0.6416 12.15%
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 5.67 5.82 7.13 5.01 4.83 5.44 6.20 -5.78%
P/EPS 36.21 78.83 47.97 61.35 36.12 107.39 46.40 -15.24%
EY 2.76 1.27 2.08 1.63 2.77 0.93 2.16 17.77%
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 5.73 5.46 7.13 5.06 4.80 5.53 6.20 -5.12%
P/EPS 36.55 74.01 47.97 61.96 35.93 109.09 46.40 -14.71%
EY 2.74 1.35 2.08 1.61 2.78 0.92 2.16 17.19%
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