[LPI] YoY Annualized Quarter 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- 10.78%
YoY- 5.96%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 434,763 376,856 341,548 292,419 120,111 116,107 105,800 -1.49%
PBT 103,560 77,498 43,569 36,292 31,063 30,935 34,358 -1.16%
Tax -28,857 -21,997 -8,272 -7,849 -4,220 -5,918 -1,478 -3.10%
NP 74,703 55,501 35,297 28,443 26,843 25,017 32,880 -0.86%
-
NP to SH 74,703 55,501 35,297 28,443 26,843 25,017 32,880 -0.86%
-
Tax Rate 27.87% 28.38% 18.99% 21.63% 13.59% 19.13% 4.30% -
Total Cost 360,060 321,355 306,251 263,976 93,268 91,090 72,920 -1.68%
-
Net Worth 383,113 343,957 291,143 255,605 214,829 189,216 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 94,903 74,331 29,781 16,823 - - - -100.00%
Div Payout % 127.04% 133.93% 84.37% 59.15% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 383,113 343,957 291,143 255,605 214,829 189,216 0 -100.00%
NOSH 135,577 123,886 119,125 112,156 107,372 107,369 106,064 -0.26%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 17.18% 14.73% 10.33% 9.73% 22.35% 21.55% 31.08% -
ROE 19.50% 16.14% 12.12% 11.13% 12.50% 13.22% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 320.68 304.20 286.71 260.72 111.86 108.14 99.75 -1.23%
EPS 55.10 44.80 29.63 25.36 25.00 23.30 31.00 -0.60%
DPS 70.00 60.00 25.00 15.00 0.00 0.00 0.00 -100.00%
NAPS 2.8258 2.7764 2.444 2.279 2.0008 1.7623 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 112,161
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 109.13 94.60 85.73 73.40 30.15 29.14 26.56 -1.49%
EPS 18.75 13.93 8.86 7.14 6.74 6.28 8.25 -0.86%
DPS 23.82 18.66 7.48 4.22 0.00 0.00 0.00 -100.00%
NAPS 0.9617 0.8634 0.7308 0.6416 0.5393 0.475 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 8.30 5.90 4.14 3.80 3.00 2.54 0.00 -
P/RPS 2.59 1.94 1.44 1.46 2.68 2.35 0.00 -100.00%
P/EPS 15.06 13.17 13.97 14.98 12.00 10.90 0.00 -100.00%
EY 6.64 7.59 7.16 6.67 8.33 9.17 0.00 -100.00%
DY 8.43 10.17 6.04 3.95 0.00 0.00 0.00 -100.00%
P/NAPS 2.94 2.13 1.69 1.67 1.50 1.44 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 06/01/06 14/01/05 19/01/04 27/01/03 29/01/02 02/02/01 26/01/00 -
Price 8.35 6.40 4.14 3.80 3.26 2.94 4.38 -
P/RPS 2.60 2.10 1.44 1.46 2.91 2.72 4.39 0.55%
P/EPS 15.15 14.29 13.97 14.98 13.04 12.62 14.13 -0.07%
EY 6.60 7.00 7.16 6.67 7.67 7.93 7.08 0.07%
DY 8.38 9.38 6.04 3.95 0.00 0.00 0.00 -100.00%
P/NAPS 2.95 2.31 1.69 1.67 1.63 1.67 0.00 -100.00%

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