[LPI] YoY Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
24-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -38.16%
YoY- -47.07%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 439,188 386,760 329,760 261,968 208,508 25,765 21,798 -3.14%
PBT 53,184 40,688 23,824 23,508 33,952 3,806 4,414 -2.61%
Tax -16,416 -12,152 -7,120 -6,908 -2,592 -1,353 -23 -6.74%
NP 36,768 28,536 16,704 16,600 31,360 2,453 4,391 -2.23%
-
NP to SH 36,768 28,536 16,704 16,600 31,360 2,453 4,391 -2.23%
-
Tax Rate 30.87% 29.87% 29.89% 29.39% 7.63% 35.55% 0.52% -
Total Cost 402,420 358,224 313,056 245,368 177,148 23,312 17,407 -3.28%
-
Net Worth 327,722 288,270 274,951 219,122 196,365 182,153 179,742 -0.63%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 327,722 288,270 274,951 219,122 196,365 182,153 179,742 -0.63%
NOSH 134,582 122,788 118,636 107,512 107,397 107,117 106,836 -0.24%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 8.37% 7.38% 5.07% 6.34% 15.04% 9.52% 20.14% -
ROE 11.22% 9.90% 6.08% 7.58% 15.97% 1.35% 2.44% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 326.33 314.98 277.96 243.66 194.15 24.05 20.40 -2.90%
EPS 27.32 23.24 14.08 15.44 29.20 2.29 4.11 -1.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4351 2.3477 2.3176 2.0381 1.8284 1.7005 1.6824 -0.39%
Adjusted Per Share Value based on latest NOSH - 107,512
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 110.24 97.08 82.77 65.76 52.34 6.47 5.47 -3.14%
EPS 9.23 7.16 4.19 4.17 7.87 0.62 1.10 -2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8226 0.7236 0.6902 0.55 0.4929 0.4572 0.4512 -0.63%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 6.90 4.58 3.78 4.34 2.45 4.54 0.00 -
P/RPS 2.11 1.45 1.36 1.78 1.26 18.88 0.00 -100.00%
P/EPS 25.26 19.71 26.85 28.11 8.39 198.25 0.00 -100.00%
EY 3.96 5.07 3.72 3.56 11.92 0.50 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 1.95 1.63 2.13 1.34 2.67 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 28/04/05 29/04/04 28/04/03 24/04/02 26/04/01 26/04/00 - -
Price 7.00 4.30 3.84 4.38 2.40 4.08 0.00 -
P/RPS 2.15 1.37 1.38 1.80 1.24 16.96 0.00 -100.00%
P/EPS 25.62 18.50 27.27 28.37 8.22 178.17 0.00 -100.00%
EY 3.90 5.40 3.67 3.53 12.17 0.56 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 1.83 1.66 2.15 1.31 2.40 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