[LPI] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -19.15%
YoY- 70.83%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 614,436 555,628 439,188 386,760 329,760 261,968 208,508 19.72%
PBT 141,392 134,612 53,184 40,688 23,824 23,508 33,952 26.82%
Tax -38,080 -38,204 -16,416 -12,152 -7,120 -6,908 -2,592 56.46%
NP 103,312 96,408 36,768 28,536 16,704 16,600 31,360 21.97%
-
NP to SH 103,312 96,408 36,768 28,536 16,704 16,600 31,360 21.97%
-
Tax Rate 26.93% 28.38% 30.87% 29.87% 29.89% 29.39% 7.63% -
Total Cost 511,124 459,220 402,420 358,224 313,056 245,368 177,148 19.30%
-
Net Worth 341,489 365,922 327,722 288,270 274,951 219,122 196,365 9.65%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 341,489 365,922 327,722 288,270 274,951 219,122 196,365 9.65%
NOSH 137,970 138,120 134,582 122,788 118,636 107,512 107,397 4.26%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 16.81% 17.35% 8.37% 7.38% 5.07% 6.34% 15.04% -
ROE 30.25% 26.35% 11.22% 9.90% 6.08% 7.58% 15.97% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 445.34 402.28 326.33 314.98 277.96 243.66 194.15 14.83%
EPS 74.88 69.80 27.32 23.24 14.08 15.44 29.20 16.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4751 2.6493 2.4351 2.3477 2.3176 2.0381 1.8284 5.17%
Adjusted Per Share Value based on latest NOSH - 122,788
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 154.23 139.47 110.24 97.08 82.77 65.76 52.34 19.72%
EPS 25.93 24.20 9.23 7.16 4.19 4.17 7.87 21.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8572 0.9185 0.8226 0.7236 0.6902 0.55 0.4929 9.65%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 9.85 7.20 6.90 4.58 3.78 4.34 2.45 -
P/RPS 2.21 1.79 2.11 1.45 1.36 1.78 1.26 9.81%
P/EPS 13.15 10.32 25.26 19.71 26.85 28.11 8.39 7.77%
EY 7.60 9.69 3.96 5.07 3.72 3.56 11.92 -7.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.98 2.72 2.83 1.95 1.63 2.13 1.34 19.88%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 05/04/07 06/04/06 28/04/05 29/04/04 28/04/03 24/04/02 26/04/01 -
Price 10.20 7.20 7.00 4.30 3.84 4.38 2.40 -
P/RPS 2.29 1.79 2.15 1.37 1.38 1.80 1.24 10.75%
P/EPS 13.62 10.32 25.62 18.50 27.27 28.37 8.22 8.77%
EY 7.34 9.69 3.90 5.40 3.67 3.53 12.17 -8.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.12 2.72 2.87 1.83 1.66 2.15 1.31 21.03%

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