[LPI] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
27-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 11.15%
YoY- 5.96%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 344,104 325,567 306,388 292,419 278,108 259,059 228,154 31.48%
PBT 42,597 41,724 36,370 36,291 34,302 32,113 28,452 30.83%
Tax -8,398 -9,308 -7,902 -7,849 -8,714 -5,033 -5,299 35.89%
NP 34,199 32,416 28,468 28,442 25,588 27,080 23,153 29.66%
-
NP to SH 34,199 32,416 28,468 28,442 25,588 27,080 23,153 29.66%
-
Tax Rate 19.72% 22.31% 21.73% 21.63% 25.40% 15.67% 18.62% -
Total Cost 309,905 293,151 277,920 263,977 252,520 231,979 205,001 31.68%
-
Net Worth 280,948 270,132 274,951 255,615 247,770 213,492 219,122 18.00%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 16,824 16,824 16,824 16,824 16,098 16,098 16,098 2.98%
Div Payout % 49.19% 51.90% 59.10% 59.15% 62.91% 59.45% 69.53% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 280,948 270,132 274,951 255,615 247,770 213,492 219,122 18.00%
NOSH 119,202 118,557 118,636 112,161 112,787 107,385 107,512 7.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.94% 9.96% 9.29% 9.73% 9.20% 10.45% 10.15% -
ROE 12.17% 12.00% 10.35% 11.13% 10.33% 12.68% 10.57% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 288.67 274.61 258.26 260.71 246.58 241.24 212.21 22.74%
EPS 28.69 27.34 24.00 25.36 22.69 25.22 21.54 21.03%
DPS 14.11 14.19 14.18 15.00 14.27 15.00 15.00 -3.99%
NAPS 2.3569 2.2785 2.3176 2.279 2.1968 1.9881 2.0381 10.16%
Adjusted Per Share Value based on latest NOSH - 112,161
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 86.38 81.72 76.91 73.40 69.81 65.03 57.27 31.48%
EPS 8.58 8.14 7.15 7.14 6.42 6.80 5.81 29.64%
DPS 4.22 4.22 4.22 4.22 4.04 4.04 4.04 2.94%
NAPS 0.7052 0.6781 0.6902 0.6416 0.6219 0.5359 0.55 18.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.00 3.98 3.78 3.80 3.50 3.70 4.34 -
P/RPS 1.39 1.45 1.46 1.46 1.42 1.53 2.05 -22.80%
P/EPS 13.94 14.56 15.75 14.99 15.43 14.67 20.15 -21.76%
EY 7.17 6.87 6.35 6.67 6.48 6.82 4.96 27.81%
DY 3.53 3.57 3.75 3.95 4.08 4.05 3.46 1.34%
P/NAPS 1.70 1.75 1.63 1.67 1.59 1.86 2.13 -13.94%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 08/10/03 24/07/03 28/04/03 27/01/03 28/10/02 23/07/02 24/04/02 -
Price 4.04 3.96 3.84 3.80 3.62 3.88 4.38 -
P/RPS 1.40 1.44 1.49 1.46 1.47 1.61 2.06 -22.68%
P/EPS 14.08 14.48 16.00 14.99 15.96 15.39 20.34 -21.72%
EY 7.10 6.90 6.25 6.67 6.27 6.50 4.92 27.67%
DY 3.49 3.58 3.69 3.95 3.94 3.87 3.42 1.35%
P/NAPS 1.71 1.74 1.66 1.67 1.65 1.95 2.15 -14.14%

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