[LPI] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
08-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 45.08%
YoY- 29.89%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 373,135 344,624 285,933 272,343 223,658 89,908 88,316 27.13%
PBT 75,191 79,462 41,222 31,698 25,393 22,153 21,854 22.85%
Tax -22,486 -22,248 -11,981 -6,685 -6,136 -1,642 -6,639 22.53%
NP 52,705 57,214 29,241 25,013 19,257 20,511 15,215 22.99%
-
NP to SH 52,705 57,214 29,241 25,013 19,257 20,511 15,215 22.99%
-
Tax Rate 29.91% 28.00% 29.06% 21.09% 24.16% 7.41% 30.38% -
Total Cost 320,430 287,410 256,692 247,330 204,401 69,397 73,101 27.91%
-
Net Worth 372,925 361,352 313,217 280,729 247,680 209,091 195,200 11.38%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 34,519 - - - - - - -
Div Payout % 65.50% - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 372,925 361,352 313,217 280,729 247,680 209,091 195,200 11.38%
NOSH 138,079 135,449 123,483 119,109 112,745 107,331 107,223 4.30%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 14.12% 16.60% 10.23% 9.18% 8.61% 22.81% 17.23% -
ROE 14.13% 15.83% 9.34% 8.91% 7.77% 9.81% 7.79% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 270.23 254.43 231.55 228.65 198.37 83.77 82.37 21.88%
EPS 38.17 42.24 23.68 21.00 17.17 19.11 14.19 17.92%
DPS 25.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7008 2.6678 2.5365 2.3569 2.1968 1.9481 1.8205 6.79%
Adjusted Per Share Value based on latest NOSH - 119,202
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 93.66 86.51 71.77 68.36 56.14 22.57 22.17 27.13%
EPS 13.23 14.36 7.34 6.28 4.83 5.15 3.82 22.99%
DPS 8.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9361 0.907 0.7862 0.7047 0.6217 0.5249 0.49 11.38%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 8.30 8.40 4.36 4.00 3.50 2.68 2.58 -
P/RPS 3.07 3.30 1.88 1.75 1.76 3.20 3.13 -0.32%
P/EPS 21.74 19.89 18.41 19.05 20.49 14.02 18.18 3.02%
EY 4.60 5.03 5.43 5.25 4.88 7.13 5.50 -2.93%
DY 3.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 3.15 1.72 1.70 1.59 1.38 1.42 13.70%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 05/10/06 07/10/05 26/10/04 08/10/03 28/10/02 01/11/01 30/10/00 -
Price 8.30 7.95 4.52 4.04 3.62 2.76 2.70 -
P/RPS 3.07 3.12 1.95 1.77 1.82 3.29 3.28 -1.09%
P/EPS 21.74 18.82 19.09 19.24 21.19 14.44 19.03 2.24%
EY 4.60 5.31 5.24 5.20 4.72 6.92 5.26 -2.20%
DY 3.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 2.98 1.78 1.71 1.65 1.42 1.48 12.92%

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