[LPI] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
23-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 219.69%
YoY- 1.82%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 226,574 187,832 180,184 139,119 99,786 54,992 45,328 -1.69%
PBT 54,825 30,045 22,500 17,067 16,017 13,549 17,300 -1.21%
Tax -15,615 -8,630 -5,259 -3,800 -2,987 -4,056 -1,184 -2.70%
NP 39,210 21,415 17,241 13,267 13,030 9,493 16,116 -0.94%
-
NP to SH 39,210 21,415 17,241 13,267 13,030 9,493 16,116 -0.94%
-
Tax Rate 28.48% 28.72% 23.37% 22.27% 18.65% 29.94% 6.84% -
Total Cost 187,364 166,417 162,943 125,852 86,756 45,499 29,212 -1.95%
-
Net Worth 358,988 303,627 270,176 213,571 201,095 186,495 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 26,985 - - - - - - -100.00%
Div Payout % 68.82% - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 358,988 303,627 270,176 213,571 201,095 186,495 0 -100.00%
NOSH 134,927 123,145 118,576 107,425 107,331 105,477 107,440 -0.24%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 17.31% 11.40% 9.57% 9.54% 13.06% 17.26% 35.55% -
ROE 10.92% 7.05% 6.38% 6.21% 6.48% 5.09% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 167.92 152.53 151.96 129.50 92.97 52.14 42.19 -1.45%
EPS 29.06 17.39 14.54 12.35 12.14 9.00 15.00 -0.70%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.6606 2.4656 2.2785 1.9881 1.8736 1.7681 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 107,385
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 56.87 47.15 45.23 34.92 25.05 13.80 11.38 -1.69%
EPS 9.84 5.38 4.33 3.33 3.27 2.38 4.05 -0.93%
DPS 6.77 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.9011 0.7621 0.6782 0.5361 0.5048 0.4681 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 6.90 4.20 3.98 3.70 2.73 3.20 0.00 -
P/RPS 4.11 2.75 2.62 2.86 2.94 6.14 0.00 -100.00%
P/EPS 23.74 24.15 27.37 29.96 22.49 35.56 0.00 -100.00%
EY 4.21 4.14 3.65 3.34 4.45 2.81 0.00 -100.00%
DY 2.90 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.59 1.70 1.75 1.86 1.46 1.81 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 06/07/05 29/07/04 24/07/03 23/07/02 24/07/01 31/07/00 - -
Price 6.85 4.24 3.96 3.88 2.95 3.18 0.00 -
P/RPS 4.08 2.78 2.61 3.00 3.17 6.10 0.00 -100.00%
P/EPS 23.57 24.38 27.24 31.42 24.30 35.33 0.00 -100.00%
EY 4.24 4.10 3.67 3.18 4.12 2.83 0.00 -100.00%
DY 2.92 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.57 1.72 1.74 1.95 1.57 1.80 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