[LPI] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
19-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 3.21%
YoY- 24.1%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 355,138 352,196 358,798 344,548 344,104 325,567 306,388 10.31%
PBT 53,093 51,114 47,785 43,569 42,597 41,724 36,370 28.59%
Tax -13,568 -11,643 -9,530 -8,272 -8,398 -9,308 -7,902 43.24%
NP 39,525 39,471 38,255 35,297 34,199 32,416 28,468 24.37%
-
NP to SH 39,525 39,471 38,255 35,297 34,199 32,416 28,468 24.37%
-
Tax Rate 25.56% 22.78% 19.94% 18.99% 19.72% 22.31% 21.73% -
Total Cost 315,613 312,725 320,543 309,251 309,905 293,151 277,920 8.82%
-
Net Worth 313,101 303,545 288,270 291,240 280,948 270,132 274,951 9.02%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 29,791 29,791 29,791 29,791 16,824 16,824 16,824 46.21%
Div Payout % 75.37% 75.48% 77.88% 84.40% 49.19% 51.90% 59.10% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 313,101 303,545 288,270 291,240 280,948 270,132 274,951 9.02%
NOSH 123,438 123,112 122,788 119,165 119,202 118,557 118,636 2.67%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 11.13% 11.21% 10.66% 10.24% 9.94% 9.96% 9.29% -
ROE 12.62% 13.00% 13.27% 12.12% 12.17% 12.00% 10.35% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 287.70 286.08 292.21 289.13 288.67 274.61 258.26 7.44%
EPS 32.02 32.06 31.16 29.62 28.69 27.34 24.00 21.12%
DPS 24.13 24.20 24.26 25.00 14.11 14.19 14.18 42.39%
NAPS 2.5365 2.4656 2.3477 2.444 2.3569 2.2785 2.3176 6.18%
Adjusted Per Share Value based on latest NOSH - 119,165
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 89.14 88.41 90.06 86.49 86.38 81.72 76.91 10.30%
EPS 9.92 9.91 9.60 8.86 8.58 8.14 7.15 24.32%
DPS 7.48 7.48 7.48 7.48 4.22 4.22 4.22 46.30%
NAPS 0.7859 0.7619 0.7236 0.7311 0.7052 0.6781 0.6902 9.01%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 4.36 4.20 4.58 4.14 4.00 3.98 3.78 -
P/RPS 1.52 1.47 1.57 1.43 1.39 1.45 1.46 2.71%
P/EPS 13.62 13.10 14.70 13.98 13.94 14.56 15.75 -9.20%
EY 7.34 7.63 6.80 7.15 7.17 6.87 6.35 10.11%
DY 5.54 5.76 5.30 6.04 3.53 3.57 3.75 29.62%
P/NAPS 1.72 1.70 1.95 1.69 1.70 1.75 1.63 3.63%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/10/04 29/07/04 29/04/04 19/01/04 08/10/03 24/07/03 28/04/03 -
Price 4.52 4.24 4.30 4.14 4.04 3.96 3.84 -
P/RPS 1.57 1.48 1.47 1.43 1.40 1.44 1.49 3.53%
P/EPS 14.12 13.22 13.80 13.98 14.08 14.48 16.00 -7.97%
EY 7.08 7.56 7.25 7.15 7.10 6.90 6.25 8.64%
DY 5.34 5.71 5.64 6.04 3.49 3.58 3.69 27.85%
P/NAPS 1.78 1.72 1.83 1.69 1.71 1.74 1.66 4.74%

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