[LPI] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -30.63%
YoY- 70.83%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 153,609 138,907 109,797 96,690 82,440 65,492 52,127 19.72%
PBT 35,348 33,653 13,296 10,172 5,956 5,877 8,488 26.82%
Tax -9,520 -9,551 -4,104 -3,038 -1,780 -1,727 -648 56.46%
NP 25,828 24,102 9,192 7,134 4,176 4,150 7,840 21.97%
-
NP to SH 25,828 24,102 9,192 7,134 4,176 4,150 7,840 21.97%
-
Tax Rate 26.93% 28.38% 30.87% 29.87% 29.89% 29.39% 7.63% -
Total Cost 127,781 114,805 100,605 89,556 78,264 61,342 44,287 19.30%
-
Net Worth 341,489 365,922 327,722 288,270 274,951 219,122 196,365 9.65%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 341,489 365,922 327,722 288,270 274,951 219,122 196,365 9.65%
NOSH 137,970 138,120 134,582 122,788 118,636 107,512 107,397 4.26%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 16.81% 17.35% 8.37% 7.38% 5.07% 6.34% 15.04% -
ROE 7.56% 6.59% 2.80% 2.47% 1.52% 1.89% 3.99% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 111.34 100.57 81.58 78.75 69.49 60.92 48.54 14.83%
EPS 18.72 17.45 6.83 5.81 3.52 3.86 7.30 16.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4751 2.6493 2.4351 2.3477 2.3176 2.0381 1.8284 5.17%
Adjusted Per Share Value based on latest NOSH - 122,788
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 38.56 34.87 27.56 24.27 20.69 16.44 13.08 19.73%
EPS 6.48 6.05 2.31 1.79 1.05 1.04 1.97 21.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8572 0.9185 0.8226 0.7236 0.6902 0.55 0.4929 9.65%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 9.85 7.20 6.90 4.58 3.78 4.34 2.45 -
P/RPS 8.85 7.16 8.46 5.82 5.44 7.12 5.05 9.79%
P/EPS 52.62 41.26 101.02 78.83 107.39 112.44 33.56 7.78%
EY 1.90 2.42 0.99 1.27 0.93 0.89 2.98 -7.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.98 2.72 2.83 1.95 1.63 2.13 1.34 19.88%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 05/04/07 06/04/06 28/04/05 29/04/04 28/04/03 24/04/02 26/04/01 -
Price 10.20 7.20 7.00 4.30 3.84 4.38 2.40 -
P/RPS 9.16 7.16 8.58 5.46 5.53 7.19 4.94 10.83%
P/EPS 54.49 41.26 102.49 74.01 109.09 113.47 32.88 8.77%
EY 1.84 2.42 0.98 1.35 0.92 0.88 3.04 -8.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.12 2.72 2.87 1.83 1.66 2.15 1.31 21.03%

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