[LPI] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
24-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -6.08%
YoY- 8.75%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 228,154 211,810 185,151 160,902 142,519 116,157 120,120 53.43%
PBT 28,452 31,063 31,234 33,403 35,617 30,935 31,442 -6.45%
Tax -5,299 -4,220 -921 -4,849 -5,213 -5,918 -6,888 -16.05%
NP 23,153 26,843 30,313 28,554 30,404 25,017 24,554 -3.84%
-
NP to SH 23,153 26,843 30,313 28,554 30,404 25,017 24,554 -3.84%
-
Tax Rate 18.62% 13.59% 2.95% 14.52% 14.64% 19.13% 21.91% -
Total Cost 205,001 184,967 154,838 132,348 112,115 91,140 95,566 66.40%
-
Net Worth 219,122 214,729 209,092 201,324 196,365 188,994 195,073 8.06%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 16,098 16,098 16,086 16,086 16,086 16,086 12,970 15.50%
Div Payout % 69.53% 59.97% 53.07% 56.34% 52.91% 64.30% 52.83% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 219,122 214,729 209,092 201,324 196,365 188,994 195,073 8.06%
NOSH 107,512 107,322 107,331 107,453 107,397 107,242 107,153 0.22%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 10.15% 12.67% 16.37% 17.75% 21.33% 21.54% 20.44% -
ROE 10.57% 12.50% 14.50% 14.18% 15.48% 13.24% 12.59% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 212.21 197.36 172.50 149.74 132.70 108.31 112.10 53.08%
EPS 21.54 25.01 28.24 26.57 28.31 23.33 22.91 -4.03%
DPS 15.00 15.00 15.00 15.00 14.98 15.00 12.10 15.41%
NAPS 2.0381 2.0008 1.9481 1.8736 1.8284 1.7623 1.8205 7.82%
Adjusted Per Share Value based on latest NOSH - 107,453
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 57.27 53.17 46.48 40.39 35.77 29.16 30.15 53.43%
EPS 5.81 6.74 7.61 7.17 7.63 6.28 6.16 -3.82%
DPS 4.04 4.04 4.04 4.04 4.04 4.04 3.26 15.38%
NAPS 0.55 0.539 0.5249 0.5054 0.4929 0.4744 0.4897 8.05%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 4.34 3.00 2.68 2.73 2.45 2.54 2.58 -
P/RPS 2.05 1.52 1.55 1.82 1.85 2.35 2.30 -7.39%
P/EPS 20.15 11.99 9.49 10.27 8.65 10.89 11.26 47.45%
EY 4.96 8.34 10.54 9.73 11.56 9.18 8.88 -32.20%
DY 3.46 5.00 5.60 5.49 6.11 5.91 4.69 -18.36%
P/NAPS 2.13 1.50 1.38 1.46 1.34 1.44 1.42 31.06%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 24/04/02 29/01/02 01/11/01 24/07/01 26/04/01 02/02/01 30/10/00 -
Price 4.38 3.26 2.76 2.95 2.40 2.94 2.70 -
P/RPS 2.06 1.65 1.60 1.97 1.81 2.71 2.41 -9.94%
P/EPS 20.34 13.03 9.77 11.10 8.48 12.60 11.78 43.97%
EY 4.92 7.67 10.23 9.01 11.80 7.93 8.49 -30.51%
DY 3.42 4.60 5.43 5.08 6.24 5.10 4.48 -16.48%
P/NAPS 2.15 1.63 1.42 1.57 1.31 1.67 1.48 28.29%

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