[LPI] YoY TTM Result on 30-Jun-2001 [#2]

Announcement Date
24-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -6.08%
YoY- 8.75%
Quarter Report
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 352,196 325,567 259,059 160,902 115,514 45,328 -2.13%
PBT 51,114 41,724 32,113 33,403 30,607 17,300 -1.13%
Tax -11,643 -9,308 -5,033 -4,849 -4,351 -1,184 -2.37%
NP 39,471 32,416 27,080 28,554 26,256 16,116 -0.93%
-
NP to SH 39,471 32,416 27,080 28,554 26,256 16,116 -0.93%
-
Tax Rate 22.78% 22.31% 15.67% 14.52% 14.22% 6.84% -
Total Cost 312,725 293,151 231,979 132,348 89,258 29,212 -2.46%
-
Net Worth 303,545 270,132 213,492 201,324 100,571 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 29,791 16,824 16,098 16,086 12,970 - -100.00%
Div Payout % 75.48% 51.90% 59.45% 56.34% 49.40% - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 303,545 270,132 213,492 201,324 100,571 0 -100.00%
NOSH 123,112 118,557 107,385 107,453 100,571 106,590 -0.15%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 11.21% 9.96% 10.45% 17.75% 22.73% 35.55% -
ROE 13.00% 12.00% 12.68% 14.18% 26.11% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 286.08 274.61 241.24 149.74 114.86 42.53 -1.98%
EPS 32.06 27.34 25.22 26.57 26.11 15.12 -0.78%
DPS 24.20 14.19 15.00 15.00 12.90 0.00 -100.00%
NAPS 2.4656 2.2785 1.9881 1.8736 1.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 107,453
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 88.41 81.72 65.03 40.39 29.00 11.38 -2.13%
EPS 9.91 8.14 6.80 7.17 6.59 4.05 -0.93%
DPS 7.48 4.22 4.04 4.04 3.26 0.00 -100.00%
NAPS 0.7619 0.6781 0.5359 0.5054 0.2524 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 4.20 3.98 3.70 2.73 3.20 0.00 -
P/RPS 1.47 1.45 1.53 1.82 2.79 0.00 -100.00%
P/EPS 13.10 14.56 14.67 10.27 12.26 0.00 -100.00%
EY 7.63 6.87 6.82 9.73 8.16 0.00 -100.00%
DY 5.76 3.57 4.05 5.49 4.03 0.00 -100.00%
P/NAPS 1.70 1.75 1.86 1.46 3.20 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/07/04 24/07/03 23/07/02 24/07/01 31/07/00 - -
Price 4.24 3.96 3.88 2.95 3.18 0.00 -
P/RPS 1.48 1.44 1.61 1.97 2.77 0.00 -100.00%
P/EPS 13.22 14.48 15.39 11.10 12.18 0.00 -100.00%
EY 7.56 6.90 6.50 9.01 8.21 0.00 -100.00%
DY 5.71 3.58 3.87 5.08 4.06 0.00 -100.00%
P/NAPS 1.72 1.74 1.95 1.57 3.18 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