[LPI] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
24-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 13.87%
YoY- 19.7%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 358,798 344,548 344,104 325,567 306,388 292,419 278,108 18.49%
PBT 47,785 43,569 42,597 41,724 36,370 36,291 34,302 24.70%
Tax -9,530 -8,272 -8,398 -9,308 -7,902 -7,849 -8,714 6.14%
NP 38,255 35,297 34,199 32,416 28,468 28,442 25,588 30.71%
-
NP to SH 38,255 35,297 34,199 32,416 28,468 28,442 25,588 30.71%
-
Tax Rate 19.94% 18.99% 19.72% 22.31% 21.73% 21.63% 25.40% -
Total Cost 320,543 309,251 309,905 293,151 277,920 263,977 252,520 17.21%
-
Net Worth 288,270 291,240 280,948 270,132 274,951 255,615 247,770 10.60%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 29,791 29,791 16,824 16,824 16,824 16,824 16,098 50.67%
Div Payout % 77.88% 84.40% 49.19% 51.90% 59.10% 59.15% 62.91% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 288,270 291,240 280,948 270,132 274,951 255,615 247,770 10.60%
NOSH 122,788 119,165 119,202 118,557 118,636 112,161 112,787 5.82%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.66% 10.24% 9.94% 9.96% 9.29% 9.73% 9.20% -
ROE 13.27% 12.12% 12.17% 12.00% 10.35% 11.13% 10.33% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 292.21 289.13 288.67 274.61 258.26 260.71 246.58 11.97%
EPS 31.16 29.62 28.69 27.34 24.00 25.36 22.69 23.52%
DPS 24.26 25.00 14.11 14.19 14.18 15.00 14.27 42.39%
NAPS 2.3477 2.444 2.3569 2.2785 2.3176 2.279 2.1968 4.52%
Adjusted Per Share Value based on latest NOSH - 118,557
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 90.06 86.49 86.38 81.72 76.91 73.40 69.81 18.48%
EPS 9.60 8.86 8.58 8.14 7.15 7.14 6.42 30.73%
DPS 7.48 7.48 4.22 4.22 4.22 4.22 4.04 50.72%
NAPS 0.7236 0.7311 0.7052 0.6781 0.6902 0.6416 0.6219 10.61%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.58 4.14 4.00 3.98 3.78 3.80 3.50 -
P/RPS 1.57 1.43 1.39 1.45 1.46 1.46 1.42 6.91%
P/EPS 14.70 13.98 13.94 14.56 15.75 14.99 15.43 -3.17%
EY 6.80 7.15 7.17 6.87 6.35 6.67 6.48 3.26%
DY 5.30 6.04 3.53 3.57 3.75 3.95 4.08 19.03%
P/NAPS 1.95 1.69 1.70 1.75 1.63 1.67 1.59 14.56%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 29/04/04 19/01/04 08/10/03 24/07/03 28/04/03 27/01/03 28/10/02 -
Price 4.30 4.14 4.04 3.96 3.84 3.80 3.62 -
P/RPS 1.47 1.43 1.40 1.44 1.49 1.46 1.47 0.00%
P/EPS 13.80 13.98 14.08 14.48 16.00 14.99 15.96 -9.23%
EY 7.25 7.15 7.10 6.90 6.25 6.67 6.27 10.15%
DY 5.64 6.04 3.49 3.58 3.69 3.95 3.94 26.98%
P/NAPS 1.83 1.69 1.71 1.74 1.66 1.67 1.65 7.13%

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