[LPI] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
19-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 32.32%
YoY- 11.95%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 100,355 90,139 90,923 69,205 68,761 30,203 27,791 23.85%
PBT 35,291 24,098 36,276 11,871 10,899 8,910 9,081 25.37%
Tax -9,868 -6,609 -10,016 -1,587 -1,713 -2,578 721 -
NP 25,423 17,489 26,260 10,284 9,186 6,332 9,802 17.20%
-
NP to SH 25,423 17,489 26,260 10,284 9,186 6,332 9,802 17.20%
-
Tax Rate 27.96% 27.43% 27.61% 13.37% 15.72% 28.93% -7.94% -
Total Cost 74,932 72,650 64,663 58,921 59,575 23,871 17,989 26.83%
-
Net Worth 396,256 383,104 343,906 291,240 255,615 214,729 188,994 13.12%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 110,354 94,901 74,320 29,791 16,824 16,098 16,086 37.82%
Div Payout % 434.07% 542.64% 283.02% 289.69% 183.15% 254.24% 164.11% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 396,256 383,104 343,906 291,240 255,615 214,729 188,994 13.12%
NOSH 137,943 135,573 123,867 119,165 112,161 107,322 107,242 4.28%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 25.33% 19.40% 28.88% 14.86% 13.36% 20.96% 35.27% -
ROE 6.42% 4.57% 7.64% 3.53% 3.59% 2.95% 5.19% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 72.75 66.49 73.40 58.07 61.31 28.14 25.91 18.76%
EPS 18.43 12.90 21.20 8.63 8.19 5.90 9.14 12.39%
DPS 80.00 70.00 60.00 25.00 15.00 15.00 15.00 32.16%
NAPS 2.8726 2.8258 2.7764 2.444 2.279 2.0008 1.7623 8.48%
Adjusted Per Share Value based on latest NOSH - 119,165
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 25.19 22.63 22.82 17.37 17.26 7.58 6.98 23.83%
EPS 6.38 4.39 6.59 2.58 2.31 1.59 2.46 17.20%
DPS 27.70 23.82 18.66 7.48 4.22 4.04 4.04 37.81%
NAPS 0.9947 0.9616 0.8633 0.7311 0.6416 0.539 0.4744 13.12%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 9.35 8.30 5.90 4.14 3.80 3.00 2.54 -
P/RPS 12.85 12.48 8.04 7.13 6.20 10.66 9.80 4.61%
P/EPS 50.73 64.34 27.83 47.97 46.40 50.85 27.79 10.54%
EY 1.97 1.55 3.59 2.08 2.16 1.97 3.60 -9.55%
DY 8.56 8.43 10.17 6.04 3.95 5.00 5.91 6.36%
P/NAPS 3.25 2.94 2.13 1.69 1.67 1.50 1.44 14.52%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 03/01/07 06/01/06 14/01/05 19/01/04 27/01/03 29/01/02 02/02/01 -
Price 9.50 8.35 6.40 4.14 3.80 3.26 2.94 -
P/RPS 13.06 12.56 8.72 7.13 6.20 11.58 11.35 2.36%
P/EPS 51.55 64.73 30.19 47.97 46.40 55.25 32.17 8.17%
EY 1.94 1.54 3.31 2.08 2.16 1.81 3.11 -7.56%
DY 8.42 8.38 9.38 6.04 3.95 4.60 5.10 8.71%
P/NAPS 3.31 2.95 2.31 1.69 1.67 1.63 1.67 12.07%

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