[LPI] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
28-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -34.31%
YoY- -19.94%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 118,050 98,101 95,159 76,622 32,755 33,324 28,718 -1.49%
PBT 24,637 11,177 9,198 8,325 6,136 8,305 7,470 -1.26%
Tax -6,633 -3,351 -1,426 -2,336 1,345 -2,583 -46 -5.14%
NP 18,004 7,826 7,772 5,989 7,481 5,722 7,424 -0.93%
-
NP to SH 18,004 7,826 7,772 5,989 7,481 5,722 7,424 -0.93%
-
Tax Rate 26.92% 29.98% 15.50% 28.06% -21.92% 31.10% 0.62% -
Total Cost 100,046 90,275 87,387 70,633 25,274 27,602 21,294 -1.63%
-
Net Worth 361,407 313,101 280,948 247,770 209,092 195,073 18,241,828 4.25%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 361,407 313,101 280,948 247,770 209,092 195,073 18,241,828 4.25%
NOSH 135,470 123,438 119,202 112,787 107,331 107,153 106,057 -0.25%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 15.25% 7.98% 8.17% 7.82% 22.84% 17.17% 25.85% -
ROE 4.98% 2.50% 2.77% 2.42% 3.58% 2.93% 0.04% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 87.14 79.47 79.83 67.94 30.52 31.10 27.08 -1.23%
EPS 13.29 6.34 6.52 5.34 6.97 5.34 7.00 -0.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6678 2.5365 2.3569 2.1968 1.9481 1.8205 172.00 4.52%
Adjusted Per Share Value based on latest NOSH - 112,787
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 29.63 24.62 23.89 19.23 8.22 8.36 7.21 -1.49%
EPS 4.52 1.96 1.95 1.50 1.88 1.44 1.86 -0.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9072 0.7859 0.7052 0.6219 0.5249 0.4897 45.7897 4.25%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 8.40 4.36 4.00 3.50 2.68 2.58 0.00 -
P/RPS 9.64 5.49 5.01 5.15 8.78 8.30 0.00 -100.00%
P/EPS 63.21 68.77 61.35 65.91 38.45 48.31 0.00 -100.00%
EY 1.58 1.45 1.63 1.52 2.60 2.07 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 1.72 1.70 1.59 1.38 1.42 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 07/10/05 26/10/04 08/10/03 28/10/02 01/11/01 30/10/00 27/10/99 -
Price 7.95 4.52 4.04 3.62 2.76 2.70 0.00 -
P/RPS 9.12 5.69 5.06 5.33 9.04 8.68 0.00 -100.00%
P/EPS 59.82 71.29 61.96 68.17 39.60 50.56 0.00 -100.00%
EY 1.67 1.40 1.61 1.47 2.53 1.98 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 1.78 1.71 1.65 1.42 1.48 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