[LPI] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Annualized Quarter Result
Revenue	771,468	698,462	778,504	754,506	843,628	638,728	695,464	7.16%
YoY %	10.45%	-10.28%	3.18%	-10.56%	32.08%	-8.16%	-	-
Horiz. %	110.93%	100.43%	111.94%	108.49%	121.30%	91.84%	100.00%	-
PBT	195,324	161,335	153,086	144,462	168,948	141,564	129,396	31.62%
YoY %	21.07%	5.39%	5.97%	-14.49%	19.34%	9.40%	-	-
Horiz. %	150.95%	124.68%	118.31%	111.64%	130.57%	109.40%	100.00%	-
Tax	-42,036	-35,247	-31,597	-28,022	-27,036	-37,317	-33,986	15.24%
YoY %	-19.26%	-11.55%	-12.76%	-3.65%	27.55%	-9.80%	-	-
Horiz. %	123.69%	103.71%	92.97%	82.45%	79.55%	109.80%	100.00%	-
NP	153,288	126,088	121,489	116,440	141,912	104,247	95,409	37.21%
YoY %	21.57%	3.79%	4.34%	-17.95%	36.13%	9.26%	-	-
Horiz. %	160.66%	132.16%	127.33%	122.04%	148.74%	109.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,288	126,088	121,489	116,440	141,912	104,247	95,409	37.21%
YoY %	21.57%	3.79%	4.34%	-17.95%	36.13%	9.26%	-	-
Horiz. %	160.66%	132.16%	127.33%	122.04%	148.74%	109.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.52%	21.85%	20.64%	19.40%	16.00%	26.36%	26.27%	-
YoY %	-1.51%	5.86%	6.39%	21.25%	-39.30%	0.34%	-	-
Horiz. %	81.92%	83.17%	78.57%	73.85%	60.91%	100.34%	100.00%	-
Total Cost	618,180	572,374	657,014	638,066	701,716	534,481	600,054	2.00%
YoY %	8.00%	-12.88%	2.97%	-9.07%	31.29%	-10.93%	-	-
Horiz. %	103.02%	95.39%	109.49%	106.33%	116.94%	89.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	825,905	900,650	803,877	741,165	647,139	363,749	330,982	84.07%
YoY %	-8.30%	12.04%	8.46%	14.53%	77.91%	9.90%	-	-
Horiz. %	249.53%	272.11%	242.88%	223.93%	195.52%	109.90%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	92,924	48,180	72,275	-	117,023	55,065	-
YoY %	-	92.87%	-33.34%	0.00%	-	112.52%	-	-
Horiz. %	-	168.75%	87.50%	131.25%	-	212.52%	100.00%	-
Div Payout %	-	73.70%	39.66%	62.07%	-	112.26%	57.71%	-
YoY %	-	85.83%	-36.10%	0.00%	-	94.52%	-	-
Horiz. %	-	127.71%	68.72%	107.56%	-	194.52%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	825,905	900,650	803,877	741,165	647,139	363,749	330,982	84.07%
YoY %	-8.30%	12.04%	8.46%	14.53%	77.91%	9.90%	-	-
Horiz. %	249.53%	272.11%	242.88%	223.93%	195.52%	109.90%	100.00%	-
NOSH	137,650	137,665	137,659	137,668	137,671	137,674	137,662	-0.00%
YoY %	-0.01%	0.00%	-0.01%	-0.00%	-0.00%	0.01%	-	-
Horiz. %	99.99%	100.00%	100.00%	100.00%	100.01%	100.01%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	19.87%	18.05%	15.61%	15.43%	16.82%	16.32%	13.72%	-
YoY %	10.08%	15.63%	1.17%	-8.26%	3.06%	18.95%	-	-
Horiz. %	144.83%	131.56%	113.78%	112.46%	122.59%	118.95%	100.00%	-
ROE	18.56%	14.00%	15.11%	15.71%	21.93%	28.66%	28.83%	-
YoY %	32.57%	-7.35%	-3.82%	-28.36%	-23.48%	-0.59%	-	-
Horiz. %	64.38%	48.56%	52.41%	54.49%	76.07%	99.41%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	560.45	507.36	565.53	548.06	612.78	463.94	505.19	7.17%
YoY %	10.46%	-10.29%	3.19%	-10.56%	32.08%	-8.17%	-	-
Horiz. %	110.94%	100.43%	111.94%	108.49%	121.30%	91.83%	100.00%	-
EPS	71.44	58.75	88.25	84.58	103.08	75.72	69.31	2.04%
YoY %	21.60%	-33.43%	4.34%	-17.95%	36.13%	9.25%	-	-
Horiz. %	103.07%	84.76%	127.33%	122.03%	148.72%	109.25%	100.00%	-
DPS	0.00	67.50	35.00	52.50	0.00	85.00	40.00	-
YoY %	0.00%	92.86%	-33.33%	0.00%	0.00%	112.50%	-	-
Horiz. %	0.00%	168.75%	87.50%	131.25%	0.00%	212.50%	100.00%	-
NAPS	6.00	6.5423	5.8396	5.3837	4.7006	2.6421	2.4043	84.08%
YoY %	-8.29%	12.03%	8.47%	14.53%	77.91%	9.89%	-	-
Horiz. %	249.55%	272.11%	242.88%	223.92%	195.51%	109.89%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 137,663
RPS	193.65	175.32	195.42	189.39	211.76	160.33	174.57	7.16%
YoY %	10.46%	-10.29%	3.18%	-10.56%	32.08%	-8.16%	-	-
Horiz. %	110.93%	100.43%	111.94%	108.49%	121.30%	91.84%	100.00%	-
EPS	38.48	31.65	30.50	29.23	35.62	26.17	23.95	37.21%
YoY %	21.58%	3.77%	4.34%	-17.94%	36.11%	9.27%	-	-
Horiz. %	160.67%	132.15%	127.35%	122.05%	148.73%	109.27%	100.00%	-
DPS	0.00	23.33	12.09	18.14	0.00	29.37	13.82	-
YoY %	0.00%	92.97%	-33.35%	0.00%	0.00%	112.52%	-	-
Horiz. %	0.00%	168.81%	87.48%	131.26%	0.00%	212.52%	100.00%	-
NAPS	2.0731	2.2608	2.0179	1.8604	1.6244	0.9131	0.8308	84.07%
YoY %	-8.30%	12.04%	8.47%	14.53%	77.90%	9.91%	-	-
Horiz. %	249.53%	272.12%	242.89%	223.93%	195.52%	109.91%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	13.72	13.70	12.40	11.20	9.00	9.45	10.40	-
P/RPS	2.45	2.70	2.19	2.04	1.47	2.04	2.06	12.26%
YoY %	-9.26%	23.29%	7.35%	38.78%	-27.94%	-0.97%	-	-
Horiz. %	118.93%	131.07%	106.31%	99.03%	71.36%	99.03%	100.00%	-
P/EPS	12.32	14.96	14.05	13.24	8.73	12.48	15.01	-12.34%
YoY %	-17.65%	6.48%	6.12%	51.66%	-30.05%	-16.86%	-	-
Horiz. %	82.08%	99.67%	93.60%	88.21%	58.16%	83.14%	100.00%	-
EY	8.12	6.69	7.12	7.55	11.45	8.01	6.66	14.14%
YoY %	21.38%	-6.04%	-5.70%	-34.06%	42.95%	20.27%	-	-
Horiz. %	121.92%	100.45%	106.91%	113.36%	171.92%	120.27%	100.00%	-
DY	0.00	4.93	2.82	4.69	0.00	8.99	3.85	-
YoY %	0.00%	74.82%	-39.87%	0.00%	0.00%	133.51%	-	-
Horiz. %	0.00%	128.05%	73.25%	121.82%	0.00%	233.51%	100.00%	-
P/NAPS	2.29	2.09	2.12	2.08	1.91	3.58	4.33	-34.62%
YoY %	9.57%	-1.42%	1.92%	8.90%	-46.65%	-17.32%	-	-
Horiz. %	52.89%	48.27%	48.96%	48.04%	44.11%	82.68%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	08/04/10	07/01/10	08/10/09	06/07/09	08/04/09	08/01/09	09/10/08	-
Price	13.80	14.14	12.22	11.50	9.10	9.80	10.10	-
P/RPS	2.46	2.79	2.16	2.10	1.49	2.11	2.00	14.81%
YoY %	-11.83%	29.17%	2.86%	40.94%	-29.38%	5.50%	-	-
Horiz. %	123.00%	139.50%	108.00%	105.00%	74.50%	105.50%	100.00%	-
P/EPS	12.39	15.44	13.85	13.60	8.83	12.94	14.57	-10.25%
YoY %	-19.75%	11.48%	1.84%	54.02%	-31.76%	-11.19%	-	-
Horiz. %	85.04%	105.97%	95.06%	93.34%	60.60%	88.81%	100.00%	-
EY	8.07	6.48	7.22	7.35	11.33	7.73	6.86	11.44%
YoY %	24.54%	-10.25%	-1.77%	-35.13%	46.57%	12.68%	-	-
Horiz. %	117.64%	94.46%	105.25%	107.14%	165.16%	112.68%	100.00%	-
DY	0.00	4.77	2.86	4.57	0.00	8.67	3.96	-
YoY %	0.00%	66.78%	-37.42%	0.00%	0.00%	118.94%	-	-
Horiz. %	0.00%	120.45%	72.22%	115.40%	0.00%	218.94%	100.00%	-
P/NAPS	2.30	2.16	2.09	2.14	1.94	3.71	4.20	-33.08%
YoY %	6.48%	3.35%	-2.34%	10.31%	-47.71%	-11.67%	-	-
Horiz. %	54.76%	51.43%	49.76%	50.95%	46.19%	88.33%	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