[LPI] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
24-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 312.86%
YoY- 29.95%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 247,168 226,574 187,832 180,184 139,119 99,786 54,992 28.44%
PBT 55,229 54,825 30,045 22,500 17,067 16,017 13,549 26.37%
Tax -15,927 -15,615 -8,630 -5,259 -3,800 -2,987 -4,056 25.59%
NP 39,302 39,210 21,415 17,241 13,267 13,030 9,493 26.70%
-
NP to SH 39,302 39,210 21,415 17,241 13,267 13,030 9,493 26.70%
-
Tax Rate 28.84% 28.48% 28.72% 23.37% 22.27% 18.65% 29.94% -
Total Cost 207,866 187,364 166,417 162,943 125,852 86,756 45,499 28.79%
-
Net Worth 384,195 358,988 303,627 270,176 213,571 201,095 186,495 12.79%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 34,523 26,985 - - - - - -
Div Payout % 87.84% 68.82% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 384,195 358,988 303,627 270,176 213,571 201,095 186,495 12.79%
NOSH 138,095 134,927 123,145 118,576 107,425 107,331 105,477 4.59%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 15.90% 17.31% 11.40% 9.57% 9.54% 13.06% 17.26% -
ROE 10.23% 10.92% 7.05% 6.38% 6.21% 6.48% 5.09% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 178.98 167.92 152.53 151.96 129.50 92.97 52.14 22.80%
EPS 28.46 29.06 17.39 14.54 12.35 12.14 9.00 21.14%
DPS 25.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7821 2.6606 2.4656 2.2785 1.9881 1.8736 1.7681 7.84%
Adjusted Per Share Value based on latest NOSH - 118,557
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 62.04 56.87 47.15 45.23 34.92 25.05 13.80 28.45%
EPS 9.87 9.84 5.38 4.33 3.33 3.27 2.38 26.73%
DPS 8.67 6.77 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9644 0.9011 0.7621 0.6782 0.5361 0.5048 0.4681 12.79%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 7.45 6.90 4.20 3.98 3.70 2.73 3.20 -
P/RPS 4.16 4.11 2.75 2.62 2.86 2.94 6.14 -6.27%
P/EPS 26.18 23.74 24.15 27.37 29.96 22.49 35.56 -4.97%
EY 3.82 4.21 4.14 3.65 3.34 4.45 2.81 5.24%
DY 3.36 2.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 2.59 1.70 1.75 1.86 1.46 1.81 6.75%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 06/07/06 06/07/05 29/07/04 24/07/03 23/07/02 24/07/01 31/07/00 -
Price 7.65 6.85 4.24 3.96 3.88 2.95 3.18 -
P/RPS 4.27 4.08 2.78 2.61 3.00 3.17 6.10 -5.76%
P/EPS 26.88 23.57 24.38 27.24 31.42 24.30 35.33 -4.45%
EY 3.72 4.24 4.10 3.67 3.18 4.12 2.83 4.66%
DY 3.27 2.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.57 1.72 1.74 1.95 1.57 1.80 7.31%

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