[LPI] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Annualized Quarter Result
Revenue	742,248	551,624	596,636	582,788	614,436	473,490	497,513	30.53%
YoY %	34.56%	-7.54%	2.38%	-5.15%	29.77%	-4.83%	-	-
Horiz. %	149.19%	110.88%	119.92%	117.14%	123.50%	95.17%	100.00%	-
PBT	149,440	121,766	115,852	114,118	141,392	110,482	100,254	30.45%
YoY %	22.73%	5.10%	1.52%	-19.29%	27.98%	10.20%	-	-
Horiz. %	149.06%	121.46%	115.56%	113.83%	141.03%	110.20%	100.00%	-
Tax	-39,780	-33,996	-32,438	-32,040	-38,080	-32,354	-29,981	20.72%
YoY %	-17.01%	-4.80%	-1.24%	15.86%	-17.70%	-7.92%	-	-
Horiz. %	132.68%	113.39%	108.20%	106.87%	127.01%	107.92%	100.00%	-
NP	109,660	87,770	83,413	82,078	103,312	78,128	70,273	34.49%
YoY %	24.94%	5.22%	1.63%	-20.55%	32.23%	11.18%	-	-
Horiz. %	156.05%	124.90%	118.70%	116.80%	147.02%	111.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	109,660	87,770	83,413	82,078	103,312	78,128	70,273	34.49%
YoY %	24.94%	5.22%	1.63%	-20.55%	32.23%	11.18%	-	-
Horiz. %	156.05%	124.90%	118.70%	116.80%	147.02%	111.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.62%	27.92%	28.00%	28.08%	26.93%	29.28%	29.91%	-
YoY %	-4.66%	-0.29%	-0.28%	4.27%	-8.03%	-2.11%	-	-
Horiz. %	89.00%	93.35%	93.61%	93.88%	90.04%	97.89%	100.00%	-
Total Cost	632,588	463,854	513,222	500,710	511,124	395,362	427,240	29.87%
YoY %	36.38%	-9.62%	2.50%	-2.04%	29.28%	-7.46%	-	-
Horiz. %	148.06%	108.57%	120.12%	117.20%	119.63%	92.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	315,527	370,024	345,250	354,279	341,489	396,240	372,925	-10.53%
YoY %	-14.73%	7.18%	-2.55%	3.75%	-13.82%	6.25%	-	-
Horiz. %	84.61%	99.22%	92.58%	95.00%	91.57%	106.25%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	151,446	55,070	82,656	-	144,834	46,026	-
YoY %	-	175.01%	-33.37%	0.00%	-	214.68%	-	-
Horiz. %	-	329.04%	119.65%	179.59%	-	314.68%	100.00%	-
Div Payout %	-	172.55%	66.02%	100.70%	-	185.38%	65.50%	-
YoY %	-	161.36%	-34.44%	0.00%	-	183.02%	-	-
Horiz. %	-	263.44%	100.79%	153.74%	-	283.02%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	315,527	370,024	345,250	354,279	341,489	396,240	372,925	-10.53%
YoY %	-14.73%	7.18%	-2.55%	3.75%	-13.82%	6.25%	-	-
Horiz. %	84.61%	99.22%	92.58%	95.00%	91.57%	106.25%	100.00%	-
NOSH	137,694	137,678	137,676	137,760	137,970	137,937	138,079	-0.18%
YoY %	0.01%	0.00%	-0.06%	-0.15%	0.02%	-0.10%	-	-
Horiz. %	99.72%	99.71%	99.71%	99.77%	99.92%	99.90%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	14.77%	15.91%	13.98%	14.08%	16.81%	16.50%	14.12%	-
YoY %	-7.17%	13.81%	-0.71%	-16.24%	1.88%	16.86%	-	-
Horiz. %	104.60%	112.68%	99.01%	99.72%	119.05%	116.86%	100.00%	-
ROE	34.75%	23.72%	24.16%	23.17%	30.25%	19.72%	18.84%	-
YoY %	46.50%	-1.82%	4.27%	-23.40%	53.40%	4.67%	-	-
Horiz. %	184.45%	125.90%	128.24%	122.98%	160.56%	104.67%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	539.05	400.66	433.36	423.04	445.34	343.26	360.31	30.77%
YoY %	34.54%	-7.55%	2.44%	-5.01%	29.74%	-4.73%	-	-
Horiz. %	149.61%	111.20%	120.27%	117.41%	123.60%	95.27%	100.00%	-
EPS	79.64	63.75	60.59	59.58	74.88	56.64	50.89	34.75%
YoY %	24.93%	5.22%	1.70%	-20.43%	32.20%	11.30%	-	-
Horiz. %	156.49%	125.27%	119.06%	117.08%	147.14%	111.30%	100.00%	-
DPS	0.00	110.00	40.00	60.00	0.00	105.00	33.33	-
YoY %	0.00%	175.00%	-33.33%	0.00%	0.00%	215.03%	-	-
Horiz. %	0.00%	330.03%	120.01%	180.02%	0.00%	315.03%	100.00%	-
NAPS	2.2915	2.6876	2.5077	2.5717	2.4751	2.8726	2.7008	-10.36%
YoY %	-14.74%	7.17%	-2.49%	3.90%	-13.84%	6.36%	-	-
Horiz. %	84.85%	99.51%	92.85%	95.22%	91.64%	106.36%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 137,780
RPS	186.32	138.47	149.76	146.29	154.23	118.85	124.88	30.53%
YoY %	34.56%	-7.54%	2.37%	-5.15%	29.77%	-4.83%	-	-
Horiz. %	149.20%	110.88%	119.92%	117.14%	123.50%	95.17%	100.00%	-
EPS	27.53	22.03	20.94	20.60	25.93	19.61	17.64	34.50%
YoY %	24.97%	5.21%	1.65%	-20.56%	32.23%	11.17%	-	-
Horiz. %	156.07%	124.89%	118.71%	116.78%	147.00%	111.17%	100.00%	-
DPS	0.00	38.02	13.82	20.75	0.00	36.36	11.55	-
YoY %	0.00%	175.11%	-33.40%	0.00%	0.00%	214.81%	-	-
Horiz. %	0.00%	329.18%	119.65%	179.65%	0.00%	314.81%	100.00%	-
NAPS	0.792	0.9288	0.8666	0.8893	0.8572	0.9946	0.9361	-10.53%
YoY %	-14.73%	7.18%	-2.55%	3.74%	-13.81%	6.25%	-	-
Horiz. %	84.61%	99.22%	92.58%	95.00%	91.57%	106.25%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	11.20	12.10	11.30	11.30	9.85	9.35	8.30	-
P/RPS	2.08	3.02	2.61	2.67	2.21	2.72	2.30	-6.47%
YoY %	-31.13%	15.71%	-2.25%	20.81%	-18.75%	18.26%	-	-
Horiz. %	90.43%	131.30%	113.48%	116.09%	96.09%	118.26%	100.00%	-
P/EPS	14.06	18.98	18.65	18.97	13.15	16.51	16.31	-9.41%
YoY %	-25.92%	1.77%	-1.69%	44.26%	-20.35%	1.23%	-	-
Horiz. %	86.20%	116.37%	114.35%	116.31%	80.63%	101.23%	100.00%	-
EY	7.11	5.27	5.36	5.27	7.60	6.06	6.13	10.38%
YoY %	34.91%	-1.68%	1.71%	-30.66%	25.41%	-1.14%	-	-
Horiz. %	115.99%	85.97%	87.44%	85.97%	123.98%	98.86%	100.00%	-
DY	0.00	9.09	3.54	5.31	0.00	11.23	4.02	-
YoY %	0.00%	156.78%	-33.33%	0.00%	0.00%	179.35%	-	-
Horiz. %	0.00%	226.12%	88.06%	132.09%	0.00%	279.35%	100.00%	-
P/NAPS	4.89	4.50	4.51	4.39	3.98	3.25	3.07	36.35%
YoY %	8.67%	-0.22%	2.73%	10.30%	22.46%	5.86%	-	-
Horiz. %	159.28%	146.58%	146.91%	143.00%	129.64%	105.86%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	09/04/08	14/01/08	09/10/07	04/07/07	05/04/07	03/01/07	05/10/06	-
Price	11.20	12.50	11.50	11.40	10.20	9.50	8.30	-
P/RPS	2.08	3.12	2.65	2.69	2.29	2.77	2.30	-6.47%
YoY %	-33.33%	17.74%	-1.49%	17.47%	-17.33%	20.43%	-	-
Horiz. %	90.43%	135.65%	115.22%	116.96%	99.57%	120.43%	100.00%	-
P/EPS	14.06	19.61	18.98	19.13	13.62	16.77	16.31	-9.41%
YoY %	-28.30%	3.32%	-0.78%	40.46%	-18.78%	2.82%	-	-
Horiz. %	86.20%	120.23%	116.37%	117.29%	83.51%	102.82%	100.00%	-
EY	7.11	5.10	5.27	5.23	7.34	5.96	6.13	10.38%
YoY %	39.41%	-3.23%	0.76%	-28.75%	23.15%	-2.77%	-	-
Horiz. %	115.99%	83.20%	85.97%	85.32%	119.74%	97.23%	100.00%	-
DY	0.00	8.80	3.48	5.26	0.00	11.05	4.02	-
YoY %	0.00%	152.87%	-33.84%	0.00%	0.00%	174.88%	-	-
Horiz. %	0.00%	218.91%	86.57%	130.85%	0.00%	274.88%	100.00%	-
P/NAPS	4.89	4.65	4.59	4.43	4.12	3.31	3.07	36.35%
YoY %	5.16%	1.31%	3.61%	7.52%	24.47%	7.82%	-	-
Horiz. %	159.28%	151.47%	149.51%	144.30%	134.20%	107.82%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos