[LPI] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
24-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -13.75%
YoY- -23.85%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 389,963 358,798 306,388 228,154 142,519 109,767 28.83%
PBT 80,622 47,785 36,370 28,452 35,617 33,750 19.01%
Tax -23,063 -9,530 -7,902 -5,299 -5,213 -2,809 52.32%
NP 57,559 38,255 28,468 23,153 30,404 30,941 13.21%
-
NP to SH 57,559 38,255 28,468 23,153 30,404 30,941 13.21%
-
Tax Rate 28.61% 19.94% 21.73% 18.62% 14.64% 8.32% -
Total Cost 332,404 320,543 277,920 205,001 112,115 78,826 33.33%
-
Net Worth 327,722 288,270 274,951 219,122 196,365 188,773 11.65%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 74,320 29,791 16,824 16,098 16,086 12,970 41.75%
Div Payout % 129.12% 77.88% 59.10% 69.53% 52.91% 41.92% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 327,722 288,270 274,951 219,122 196,365 188,773 11.65%
NOSH 134,582 122,788 118,636 107,512 107,397 107,117 4.66%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 14.76% 10.66% 9.29% 10.15% 21.33% 28.19% -
ROE 17.56% 13.27% 10.35% 10.57% 15.48% 16.39% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 289.76 292.21 258.26 212.21 132.70 102.47 23.09%
EPS 42.77 31.16 24.00 21.54 28.31 28.88 8.16%
DPS 55.22 24.26 14.18 15.00 14.98 12.11 35.43%
NAPS 2.4351 2.3477 2.3176 2.0381 1.8284 1.7623 6.67%
Adjusted Per Share Value based on latest NOSH - 107,512
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 97.89 90.06 76.91 57.27 35.77 27.55 28.84%
EPS 14.45 9.60 7.15 5.81 7.63 7.77 13.20%
DPS 18.66 7.48 4.22 4.04 4.04 3.26 41.72%
NAPS 0.8226 0.7236 0.6902 0.55 0.4929 0.4739 11.65%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 6.90 4.58 3.78 4.34 2.45 4.54 -
P/RPS 2.38 1.57 1.46 2.05 1.85 4.43 -11.67%
P/EPS 16.13 14.70 15.75 20.15 8.65 15.72 0.51%
EY 6.20 6.80 6.35 4.96 11.56 6.36 -0.50%
DY 8.00 5.30 3.75 3.46 6.11 2.67 24.52%
P/NAPS 2.83 1.95 1.63 2.13 1.34 2.58 1.86%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 28/04/05 29/04/04 28/04/03 24/04/02 26/04/01 - -
Price 7.00 4.30 3.84 4.38 2.40 0.00 -
P/RPS 2.42 1.47 1.49 2.06 1.81 0.00 -
P/EPS 16.37 13.80 16.00 20.34 8.48 0.00 -
EY 6.11 7.25 6.25 4.92 11.80 0.00 -
DY 7.89 5.64 3.69 3.42 6.24 0.00 -
P/NAPS 2.87 1.83 1.66 2.15 1.31 0.00 -

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