[LPI] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
28-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 0.09%
YoY- 22.96%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 463,873 389,963 358,798 306,388 228,154 142,519 109,767 27.13%
PBT 123,917 80,622 47,785 36,370 28,452 35,617 33,750 24.19%
Tax -34,304 -23,063 -9,530 -7,902 -5,299 -5,213 -2,809 51.72%
NP 89,613 57,559 38,255 28,468 23,153 30,404 30,941 19.38%
-
NP to SH 89,613 57,559 38,255 28,468 23,153 30,404 30,941 19.38%
-
Tax Rate 27.68% 28.61% 19.94% 21.73% 18.62% 14.64% 8.32% -
Total Cost 374,260 332,404 320,543 277,920 205,001 112,115 78,826 29.62%
-
Net Worth 365,922 327,722 288,270 274,951 219,122 196,365 188,773 11.65%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 121,884 74,320 29,791 16,824 16,098 16,086 12,970 45.24%
Div Payout % 136.01% 129.12% 77.88% 59.10% 69.53% 52.91% 41.92% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 365,922 327,722 288,270 274,951 219,122 196,365 188,773 11.65%
NOSH 138,120 134,582 122,788 118,636 107,512 107,397 107,117 4.32%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 19.32% 14.76% 10.66% 9.29% 10.15% 21.33% 28.19% -
ROE 24.49% 17.56% 13.27% 10.35% 10.57% 15.48% 16.39% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 335.85 289.76 292.21 258.26 212.21 132.70 102.47 21.86%
EPS 64.88 42.77 31.16 24.00 21.54 28.31 28.88 14.43%
DPS 88.24 55.22 24.26 14.18 15.00 14.98 12.11 39.21%
NAPS 2.6493 2.4351 2.3477 2.3176 2.0381 1.8284 1.7623 7.02%
Adjusted Per Share Value based on latest NOSH - 118,636
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 116.44 97.89 90.06 76.91 57.27 35.77 27.55 27.14%
EPS 22.49 14.45 9.60 7.15 5.81 7.63 7.77 19.36%
DPS 30.59 18.66 7.48 4.22 4.04 4.04 3.26 45.20%
NAPS 0.9185 0.8226 0.7236 0.6902 0.55 0.4929 0.4739 11.65%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 7.20 6.90 4.58 3.78 4.34 2.45 4.54 -
P/RPS 2.14 2.38 1.57 1.46 2.05 1.85 4.43 -11.41%
P/EPS 11.10 16.13 14.70 15.75 20.15 8.65 15.72 -5.63%
EY 9.01 6.20 6.80 6.35 4.96 11.56 6.36 5.97%
DY 12.26 8.00 5.30 3.75 3.46 6.11 2.67 28.90%
P/NAPS 2.72 2.83 1.95 1.63 2.13 1.34 2.58 0.88%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 06/04/06 28/04/05 29/04/04 28/04/03 24/04/02 26/04/01 - -
Price 7.20 7.00 4.30 3.84 4.38 2.40 0.00 -
P/RPS 2.14 2.42 1.47 1.49 2.06 1.81 0.00 -
P/EPS 11.10 16.37 13.80 16.00 20.34 8.48 0.00 -
EY 9.01 6.11 7.25 6.25 4.92 11.80 0.00 -
DY 12.26 7.89 5.64 3.69 3.42 6.24 0.00 -
P/NAPS 2.72 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