[LPI] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
01-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 6.16%
YoY- 23.45%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 259,059 228,154 211,810 185,151 160,902 142,519 116,157 70.95%
PBT 32,113 28,452 31,063 31,234 33,403 35,617 30,935 2.52%
Tax -5,033 -5,299 -4,220 -921 -4,849 -5,213 -5,918 -10.26%
NP 27,080 23,153 26,843 30,313 28,554 30,404 25,017 5.43%
-
NP to SH 27,080 23,153 26,843 30,313 28,554 30,404 25,017 5.43%
-
Tax Rate 15.67% 18.62% 13.59% 2.95% 14.52% 14.64% 19.13% -
Total Cost 231,979 205,001 184,967 154,838 132,348 112,115 91,140 86.73%
-
Net Worth 213,492 219,122 214,729 209,092 201,324 196,365 188,994 8.48%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 16,098 16,098 16,098 16,086 16,086 16,086 16,086 0.04%
Div Payout % 59.45% 69.53% 59.97% 53.07% 56.34% 52.91% 64.30% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 213,492 219,122 214,729 209,092 201,324 196,365 188,994 8.48%
NOSH 107,385 107,512 107,322 107,331 107,453 107,397 107,242 0.08%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 10.45% 10.15% 12.67% 16.37% 17.75% 21.33% 21.54% -
ROE 12.68% 10.57% 12.50% 14.50% 14.18% 15.48% 13.24% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 241.24 212.21 197.36 172.50 149.74 132.70 108.31 70.80%
EPS 25.22 21.54 25.01 28.24 26.57 28.31 23.33 5.34%
DPS 15.00 15.00 15.00 15.00 15.00 14.98 15.00 0.00%
NAPS 1.9881 2.0381 2.0008 1.9481 1.8736 1.8284 1.7623 8.39%
Adjusted Per Share Value based on latest NOSH - 107,331
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 65.03 57.27 53.17 46.48 40.39 35.77 29.16 70.94%
EPS 6.80 5.81 6.74 7.61 7.17 7.63 6.28 5.46%
DPS 4.04 4.04 4.04 4.04 4.04 4.04 4.04 0.00%
NAPS 0.5359 0.55 0.539 0.5249 0.5054 0.4929 0.4744 8.48%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.70 4.34 3.00 2.68 2.73 2.45 2.54 -
P/RPS 1.53 2.05 1.52 1.55 1.82 1.85 2.35 -24.94%
P/EPS 14.67 20.15 11.99 9.49 10.27 8.65 10.89 22.04%
EY 6.82 4.96 8.34 10.54 9.73 11.56 9.18 -18.01%
DY 4.05 3.46 5.00 5.60 5.49 6.11 5.91 -22.32%
P/NAPS 1.86 2.13 1.50 1.38 1.46 1.34 1.44 18.65%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 23/07/02 24/04/02 29/01/02 01/11/01 24/07/01 26/04/01 02/02/01 -
Price 3.88 4.38 3.26 2.76 2.95 2.40 2.94 -
P/RPS 1.61 2.06 1.65 1.60 1.97 1.81 2.71 -29.39%
P/EPS 15.39 20.34 13.03 9.77 11.10 8.48 12.60 14.30%
EY 6.50 4.92 7.67 10.23 9.01 11.80 7.93 -12.44%
DY 3.87 3.42 4.60 5.43 5.08 6.24 5.10 -16.84%
P/NAPS 1.95 2.15 1.63 1.42 1.57 1.31 1.67 10.91%

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