[LPI] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Announcement Date
28-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -41.27%
YoY- 0.63%
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 555,628 439,188 386,760 329,760 261,968 208,508 25,765 66.79%
PBT 134,612 53,184 40,688 23,824 23,508 33,952 3,806 81.12%
Tax -38,204 -16,416 -12,152 -7,120 -6,908 -2,592 -1,353 74.45%
NP 96,408 36,768 28,536 16,704 16,600 31,360 2,453 84.33%
-
NP to SH 96,408 36,768 28,536 16,704 16,600 31,360 2,453 84.33%
-
Tax Rate 28.38% 30.87% 29.87% 29.89% 29.39% 7.63% 35.55% -
Total Cost 459,220 402,420 358,224 313,056 245,368 177,148 23,312 64.30%
-
Net Worth 365,922 327,722 288,270 274,951 219,122 196,365 182,153 12.32%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 365,922 327,722 288,270 274,951 219,122 196,365 182,153 12.32%
NOSH 138,120 134,582 122,788 118,636 107,512 107,397 107,117 4.32%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 17.35% 8.37% 7.38% 5.07% 6.34% 15.04% 9.52% -
ROE 26.35% 11.22% 9.90% 6.08% 7.58% 15.97% 1.35% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 402.28 326.33 314.98 277.96 243.66 194.15 24.05 59.88%
EPS 69.80 27.32 23.24 14.08 15.44 29.20 2.29 76.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6493 2.4351 2.3477 2.3176 2.0381 1.8284 1.7005 7.66%
Adjusted Per Share Value based on latest NOSH - 118,636
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 139.47 110.24 97.08 82.77 65.76 52.34 6.47 66.78%
EPS 24.20 9.23 7.16 4.19 4.17 7.87 0.62 84.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9185 0.8226 0.7236 0.6902 0.55 0.4929 0.4572 12.32%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 7.20 6.90 4.58 3.78 4.34 2.45 4.54 -
P/RPS 1.79 2.11 1.45 1.36 1.78 1.26 18.88 -32.46%
P/EPS 10.32 25.26 19.71 26.85 28.11 8.39 198.25 -38.88%
EY 9.69 3.96 5.07 3.72 3.56 11.92 0.50 63.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 2.83 1.95 1.63 2.13 1.34 2.67 0.30%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 06/04/06 28/04/05 29/04/04 28/04/03 24/04/02 26/04/01 26/04/00 -
Price 7.20 7.00 4.30 3.84 4.38 2.40 4.08 -
P/RPS 1.79 2.15 1.37 1.38 1.80 1.24 16.96 -31.24%
P/EPS 10.32 25.62 18.50 27.27 28.37 8.22 178.17 -37.78%
EY 9.69 3.90 5.40 3.67 3.53 12.17 0.56 60.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 2.87 1.83 1.66 2.15 1.31 2.40 2.10%

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