[LPI] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -3.28%
YoY- 29.89%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 497,513 459,498 381,244 363,124 298,210 119,877 117,754 27.13%
PBT 100,254 105,949 54,962 42,264 33,857 29,537 29,138 22.85%
Tax -29,981 -29,664 -15,974 -8,913 -8,181 -2,189 -8,852 22.53%
NP 70,273 76,285 38,988 33,350 25,676 27,348 20,286 22.99%
-
NP to SH 70,273 76,285 38,988 33,350 25,676 27,348 20,286 22.99%
-
Tax Rate 29.91% 28.00% 29.06% 21.09% 24.16% 7.41% 30.38% -
Total Cost 427,240 383,213 342,256 329,773 272,534 92,529 97,468 27.91%
-
Net Worth 372,925 361,352 313,217 280,729 247,680 209,091 195,200 11.38%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 46,026 - - - - - - -
Div Payout % 65.50% - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 372,925 361,352 313,217 280,729 247,680 209,091 195,200 11.38%
NOSH 138,079 135,449 123,483 119,109 112,745 107,331 107,223 4.30%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 14.12% 16.60% 10.23% 9.18% 8.61% 22.81% 17.23% -
ROE 18.84% 21.11% 12.45% 11.88% 10.37% 13.08% 10.39% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 360.31 339.24 308.74 304.87 264.50 111.69 109.82 21.88%
EPS 50.89 56.32 31.57 28.00 22.89 25.48 18.92 17.91%
DPS 33.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7008 2.6678 2.5365 2.3569 2.1968 1.9481 1.8205 6.79%
Adjusted Per Share Value based on latest NOSH - 119,202
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 124.88 115.34 95.70 91.15 74.86 30.09 29.56 27.13%
EPS 17.64 19.15 9.79 8.37 6.45 6.86 5.09 23.00%
DPS 11.55 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9361 0.907 0.7862 0.7047 0.6217 0.5249 0.49 11.38%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 8.30 8.40 4.36 4.00 3.50 2.68 2.58 -
P/RPS 2.30 2.48 1.41 1.31 1.32 2.40 2.35 -0.35%
P/EPS 16.31 14.91 13.81 14.29 15.37 10.52 13.64 3.02%
EY 6.13 6.70 7.24 7.00 6.51 9.51 7.33 -2.93%
DY 4.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 3.15 1.72 1.70 1.59 1.38 1.42 13.70%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 05/10/06 07/10/05 26/10/04 08/10/03 28/10/02 01/11/01 30/10/00 -
Price 8.30 7.95 4.52 4.04 3.62 2.76 2.70 -
P/RPS 2.30 2.34 1.46 1.33 1.37 2.47 2.46 -1.11%
P/EPS 16.31 14.12 14.32 14.43 15.90 10.83 14.27 2.25%
EY 6.13 7.08 6.99 6.93 6.29 9.23 7.01 -2.20%
DY 4.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 2.98 1.78 1.71 1.65 1.42 1.48 12.92%

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