[LPI] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Annualized Quarter Result
Revenue	596,636	582,788	614,436	473,490	497,513	494,336	555,628	4.85%
YoY %	2.38%	-5.15%	29.77%	-4.83%	0.64%	-11.03%	-	-
Horiz. %	107.38%	104.89%	110.58%	85.22%	89.54%	88.97%	100.00%	-
PBT	115,852	114,118	141,392	110,482	100,254	110,458	134,612	-9.51%
YoY %	1.52%	-19.29%	27.98%	10.20%	-9.24%	-17.94%	-	-
Horiz. %	86.06%	84.78%	105.04%	82.07%	74.48%	82.06%	100.00%	-
Tax	-32,438	-32,040	-38,080	-32,354	-29,981	-31,854	-38,204	-10.32%
YoY %	-1.24%	15.86%	-17.70%	-7.92%	5.88%	16.62%	-	-
Horiz. %	84.91%	83.87%	99.68%	84.69%	78.48%	83.38%	100.00%	-
NP	83,413	82,078	103,312	78,128	70,273	78,604	96,408	-9.19%
YoY %	1.63%	-20.55%	32.23%	11.18%	-10.60%	-18.47%	-	-
Horiz. %	86.52%	85.14%	107.16%	81.04%	72.89%	81.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,413	82,078	103,312	78,128	70,273	78,604	96,408	-9.19%
YoY %	1.63%	-20.55%	32.23%	11.18%	-10.60%	-18.47%	-	-
Horiz. %	86.52%	85.14%	107.16%	81.04%	72.89%	81.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.00%	28.08%	26.93%	29.28%	29.91%	28.84%	28.38%	-
YoY %	-0.28%	4.27%	-8.03%	-2.11%	3.71%	1.62%	-	-
Horiz. %	98.66%	98.94%	94.89%	103.17%	105.39%	101.62%	100.00%	-
Total Cost	513,222	500,710	511,124	395,362	427,240	415,732	459,220	7.68%
YoY %	2.50%	-2.04%	29.28%	-7.46%	2.77%	-9.47%	-	-
Horiz. %	111.76%	109.03%	111.30%	86.09%	93.04%	90.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	345,250	354,279	341,489	396,240	372,925	384,195	365,922	-3.79%
YoY %	-2.55%	3.75%	-13.82%	6.25%	-2.93%	4.99%	-	-
Horiz. %	94.35%	96.82%	93.32%	108.29%	101.91%	104.99%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	55,070	82,656	-	144,834	46,026	69,047	-	-
YoY %	-33.37%	0.00%	-	214.68%	-33.34%	0.00%	-	-
Horiz. %	79.76%	119.71%	-	209.76%	66.66%	100.00%	-	-
Div Payout %	66.02%	100.70%	-	185.38%	65.50%	87.84%	-	-
YoY %	-34.44%	0.00%	-	183.02%	-25.43%	0.00%	-	-
Horiz. %	75.16%	114.64%	-	211.04%	74.57%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	345,250	354,279	341,489	396,240	372,925	384,195	365,922	-3.79%
YoY %	-2.55%	3.75%	-13.82%	6.25%	-2.93%	4.99%	-	-
Horiz. %	94.35%	96.82%	93.32%	108.29%	101.91%	104.99%	100.00%	-
NOSH	137,676	137,760	137,970	137,937	138,079	138,095	138,120	-0.21%
YoY %	-0.06%	-0.15%	0.02%	-0.10%	-0.01%	-0.02%	-	-
Horiz. %	99.68%	99.74%	99.89%	99.87%	99.97%	99.98%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	13.98%	14.08%	16.81%	16.50%	14.12%	15.90%	17.35%	-
YoY %	-0.71%	-16.24%	1.88%	16.86%	-11.19%	-8.36%	-	-
Horiz. %	80.58%	81.15%	96.89%	95.10%	81.38%	91.64%	100.00%	-
ROE	24.16%	23.17%	30.25%	19.72%	18.84%	20.46%	26.35%	-
YoY %	4.27%	-23.40%	53.40%	4.67%	-7.92%	-22.35%	-	-
Horiz. %	91.69%	87.93%	114.80%	74.84%	71.50%	77.65%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	433.36	423.04	445.34	343.26	360.31	357.97	402.28	5.08%
YoY %	2.44%	-5.01%	29.74%	-4.73%	0.65%	-11.01%	-	-
Horiz. %	107.73%	105.16%	110.70%	85.33%	89.57%	88.99%	100.00%	-
EPS	60.59	59.58	74.88	56.64	50.89	56.92	69.80	-8.99%
YoY %	1.70%	-20.43%	32.20%	11.30%	-10.59%	-18.45%	-	-
Horiz. %	86.81%	85.36%	107.28%	81.15%	72.91%	81.55%	100.00%	-
DPS	40.00	60.00	0.00	105.00	33.33	50.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	215.03%	-33.34%	0.00%	-	-
Horiz. %	80.00%	120.00%	0.00%	210.00%	66.66%	100.00%	-	-
NAPS	2.5077	2.5717	2.4751	2.8726	2.7008	2.7821	2.6493	-3.59%
YoY %	-2.49%	3.90%	-13.84%	6.36%	-2.92%	5.01%	-	-
Horiz. %	94.66%	97.07%	93.42%	108.43%	101.94%	105.01%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 137,943
RPS	149.76	146.29	154.23	118.85	124.88	124.09	139.47	4.85%
YoY %	2.37%	-5.15%	29.77%	-4.83%	0.64%	-11.03%	-	-
Horiz. %	107.38%	104.89%	110.58%	85.22%	89.54%	88.97%	100.00%	-
EPS	20.94	20.60	25.93	19.61	17.64	19.73	24.20	-9.18%
YoY %	1.65%	-20.56%	32.23%	11.17%	-10.59%	-18.47%	-	-
Horiz. %	86.53%	85.12%	107.15%	81.03%	72.89%	81.53%	100.00%	-
DPS	13.82	20.75	0.00	36.36	11.55	17.33	0.00	-
YoY %	-33.40%	0.00%	0.00%	214.81%	-33.35%	0.00%	-	-
Horiz. %	79.75%	119.73%	0.00%	209.81%	66.65%	100.00%	-	-
NAPS	0.8666	0.8893	0.8572	0.9946	0.9361	0.9644	0.9185	-3.80%
YoY %	-2.55%	3.74%	-13.81%	6.25%	-2.93%	5.00%	-	-
Horiz. %	94.35%	96.82%	93.33%	108.29%	101.92%	105.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	11.30	11.30	9.85	9.35	8.30	7.45	7.20	-
P/RPS	2.61	2.67	2.21	2.72	2.30	2.08	1.79	28.55%
YoY %	-2.25%	20.81%	-18.75%	18.26%	10.58%	16.20%	-	-
Horiz. %	145.81%	149.16%	123.46%	151.96%	128.49%	116.20%	100.00%	-
P/EPS	18.65	18.97	13.15	16.51	16.31	13.09	10.32	48.31%
YoY %	-1.69%	44.26%	-20.35%	1.23%	24.60%	26.84%	-	-
Horiz. %	180.72%	183.82%	127.42%	159.98%	158.04%	126.84%	100.00%	-
EY	5.36	5.27	7.60	6.06	6.13	7.64	9.69	-32.59%
YoY %	1.71%	-30.66%	25.41%	-1.14%	-19.76%	-21.16%	-	-
Horiz. %	55.31%	54.39%	78.43%	62.54%	63.26%	78.84%	100.00%	-
DY	3.54	5.31	0.00	11.23	4.02	6.71	0.00	-
YoY %	-33.33%	0.00%	0.00%	179.35%	-40.09%	0.00%	-	-
Horiz. %	52.76%	79.14%	0.00%	167.36%	59.91%	100.00%	-	-
P/NAPS	4.51	4.39	3.98	3.25	3.07	2.68	2.72	40.04%
YoY %	2.73%	10.30%	22.46%	5.86%	14.55%	-1.47%	-	-
Horiz. %	165.81%	161.40%	146.32%	119.49%	112.87%	98.53%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	09/10/07	04/07/07	05/04/07	03/01/07	05/10/06	06/07/06	06/04/06	-
Price	11.50	11.40	10.20	9.50	8.30	7.65	7.20	-
P/RPS	2.65	2.69	2.29	2.77	2.30	2.14	1.79	29.86%
YoY %	-1.49%	17.47%	-17.33%	20.43%	7.48%	19.55%	-	-
Horiz. %	148.04%	150.28%	127.93%	154.75%	128.49%	119.55%	100.00%	-
P/EPS	18.98	19.13	13.62	16.77	16.31	13.44	10.32	50.05%
YoY %	-0.78%	40.46%	-18.78%	2.82%	21.35%	30.23%	-	-
Horiz. %	183.91%	185.37%	131.98%	162.50%	158.04%	130.23%	100.00%	-
EY	5.27	5.23	7.34	5.96	6.13	7.44	9.69	-33.34%
YoY %	0.76%	-28.75%	23.15%	-2.77%	-17.61%	-23.22%	-	-
Horiz. %	54.39%	53.97%	75.75%	61.51%	63.26%	76.78%	100.00%	-
DY	3.48	5.26	0.00	11.05	4.02	6.54	0.00	-
YoY %	-33.84%	0.00%	0.00%	174.88%	-38.53%	0.00%	-	-
Horiz. %	53.21%	80.43%	0.00%	168.96%	61.47%	100.00%	-	-
P/NAPS	4.59	4.43	4.12	3.31	3.07	2.75	2.72	41.69%
YoY %	3.61%	7.52%	24.47%	7.82%	11.64%	1.10%	-	-
Horiz. %	168.75%	162.87%	151.47%	121.69%	112.87%	101.10%	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