[LPI] YoY Annualized Quarter 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- 106.43%
YoY- 29.95%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 494,336 453,148 375,664 360,368 278,238 199,572 109,984 28.44%
PBT 110,458 109,650 60,090 45,000 34,134 32,034 27,098 26.37%
Tax -31,854 -31,230 -17,260 -10,518 -7,600 -5,974 -8,112 25.59%
NP 78,604 78,420 42,830 34,482 26,534 26,060 18,986 26.70%
-
NP to SH 78,604 78,420 42,830 34,482 26,534 26,060 18,986 26.70%
-
Tax Rate 28.84% 28.48% 28.72% 23.37% 22.27% 18.65% 29.94% -
Total Cost 415,732 374,728 332,834 325,886 251,704 173,512 90,998 28.79%
-
Net Worth 384,195 358,988 303,627 270,176 213,571 201,095 186,495 12.79%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 69,047 53,971 - - - - - -
Div Payout % 87.84% 68.82% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 384,195 358,988 303,627 270,176 213,571 201,095 186,495 12.79%
NOSH 138,095 134,927 123,145 118,576 107,425 107,331 105,477 4.59%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 15.90% 17.31% 11.40% 9.57% 9.54% 13.06% 17.26% -
ROE 20.46% 21.84% 14.11% 12.76% 12.42% 12.96% 10.18% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 357.97 335.84 305.06 303.91 259.01 185.94 104.27 22.81%
EPS 56.92 58.12 34.78 29.08 24.70 24.28 18.00 21.14%
DPS 50.00 40.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7821 2.6606 2.4656 2.2785 1.9881 1.8736 1.7681 7.84%
Adjusted Per Share Value based on latest NOSH - 118,557
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 124.09 113.75 94.30 90.46 69.84 50.10 27.61 28.44%
EPS 19.73 19.68 10.75 8.66 6.66 6.54 4.77 26.68%
DPS 17.33 13.55 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9644 0.9011 0.7621 0.6782 0.5361 0.5048 0.4681 12.79%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 7.45 6.90 4.20 3.98 3.70 2.73 3.20 -
P/RPS 2.08 2.05 1.38 1.31 1.43 1.47 3.07 -6.27%
P/EPS 13.09 11.87 12.08 13.69 14.98 11.24 17.78 -4.97%
EY 7.64 8.42 8.28 7.31 6.68 8.89 5.63 5.21%
DY 6.71 5.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 2.59 1.70 1.75 1.86 1.46 1.81 6.75%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 06/07/06 06/07/05 29/07/04 24/07/03 23/07/02 24/07/01 31/07/00 -
Price 7.65 6.85 4.24 3.96 3.88 2.95 3.18 -
P/RPS 2.14 2.04 1.39 1.30 1.50 1.59 3.05 -5.73%
P/EPS 13.44 11.79 12.19 13.62 15.71 12.15 17.67 -4.45%
EY 7.44 8.48 8.20 7.34 6.37 8.23 5.66 4.66%
DY 6.54 5.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.57 1.72 1.74 1.95 1.57 1.80 7.31%

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