[LPI] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	748,436	733,472	771,468	698,462	778,504	754,506	843,628	-7.66%
YoY %	2.04%	-4.93%	10.45%	-10.28%	3.18%	-10.56%	-	-
Horiz. %	88.72%	86.94%	91.45%	82.79%	92.28%	89.44%	100.00%	-
PBT	176,229	169,454	195,324	161,335	153,086	144,462	168,948	2.85%
YoY %	4.00%	-13.24%	21.07%	5.39%	5.97%	-14.49%	-	-
Horiz. %	104.31%	100.30%	115.61%	95.49%	90.61%	85.51%	100.00%	-
Tax	-41,601	-39,922	-42,036	-35,247	-31,597	-28,022	-27,036	33.24%
YoY %	-4.21%	5.03%	-19.26%	-11.55%	-12.76%	-3.65%	-	-
Horiz. %	153.87%	147.66%	155.48%	130.37%	116.87%	103.65%	100.00%	-
NP	134,628	129,532	153,288	126,088	121,489	116,440	141,912	-3.44%
YoY %	3.93%	-15.50%	21.57%	3.79%	4.34%	-17.95%	-	-
Horiz. %	94.87%	91.28%	108.02%	88.85%	85.61%	82.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	134,628	129,532	153,288	126,088	121,489	116,440	141,912	-3.44%
YoY %	3.93%	-15.50%	21.57%	3.79%	4.34%	-17.95%	-	-
Horiz. %	94.87%	91.28%	108.02%	88.85%	85.61%	82.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.61%	23.56%	21.52%	21.85%	20.64%	19.40%	16.00%	-
YoY %	0.21%	9.48%	-1.51%	5.86%	6.39%	21.25%	-	-
Horiz. %	147.56%	147.25%	134.50%	136.56%	129.00%	121.25%	100.00%	-
Total Cost	613,808	603,940	618,180	572,374	657,014	638,066	701,716	-8.52%
YoY %	1.63%	-2.30%	8.00%	-12.88%	2.97%	-9.07%	-	-
Horiz. %	87.47%	86.07%	88.10%	81.57%	93.63%	90.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,068,794	825,921	825,905	900,650	803,877	741,165	647,139	39.67%
YoY %	29.41%	0.00%	-8.30%	12.04%	8.46%	14.53%	-	-
Horiz. %	165.16%	127.63%	127.62%	139.17%	124.22%	114.53%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	28,625	27,530	-	92,924	48,180	72,275	-	-
YoY %	3.98%	0.00%	-	92.87%	-33.34%	0.00%	-	-
Horiz. %	39.61%	38.09%	-	128.57%	66.66%	100.00%	-	-
Div Payout %	21.26%	21.25%	-	73.70%	39.66%	62.07%	-	-
YoY %	0.05%	0.00%	-	85.83%	-36.10%	0.00%	-	-
Horiz. %	34.25%	34.24%	-	118.74%	63.90%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	1,068,794	825,921	825,905	900,650	803,877	741,165	647,139	39.67%
YoY %	29.41%	0.00%	-8.30%	12.04%	8.46%	14.53%	-	-
Horiz. %	165.16%	127.63%	127.62%	139.17%	124.22%	114.53%	100.00%	-
NOSH	214,694	137,653	137,650	137,665	137,659	137,668	137,671	34.44%
YoY %	55.97%	0.00%	-0.01%	0.00%	-0.01%	-0.00%	-	-
Horiz. %	155.95%	99.99%	99.98%	100.00%	99.99%	100.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	17.99%	17.66%	19.87%	18.05%	15.61%	15.43%	16.82%	-
YoY %	1.87%	-11.12%	10.08%	15.63%	1.17%	-8.26%	-	-
Horiz. %	106.96%	104.99%	118.13%	107.31%	92.81%	91.74%	100.00%	-
ROE	12.60%	15.68%	18.56%	14.00%	15.11%	15.71%	21.93%	-
YoY %	-19.64%	-15.52%	32.57%	-7.35%	-3.82%	-28.36%	-	-
Horiz. %	57.46%	71.50%	84.63%	63.84%	68.90%	71.64%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	348.60	532.84	560.45	507.36	565.53	548.06	612.78	-31.31%
YoY %	-34.58%	-4.93%	10.46%	-10.29%	3.19%	-10.56%	-	-
Horiz. %	56.89%	86.95%	91.46%	82.80%	92.29%	89.44%	100.00%	-
EPS	62.71	60.36	71.44	58.75	88.25	84.58	103.08	-28.18%
YoY %	3.89%	-15.51%	21.60%	-33.43%	4.34%	-17.95%	-	-
Horiz. %	60.84%	58.56%	69.31%	56.99%	85.61%	82.05%	100.00%	-
DPS	13.33	20.00	0.00	67.50	35.00	52.50	0.00	-
YoY %	-33.35%	0.00%	0.00%	92.86%	-33.33%	0.00%	-	-
Horiz. %	25.39%	38.10%	0.00%	128.57%	66.67%	100.00%	-	-
NAPS	4.9782	6.00	6.00	6.5423	5.8396	5.3837	4.7006	3.89%
YoY %	-17.03%	0.00%	-8.29%	12.03%	8.47%	14.53%	-	-
Horiz. %	105.91%	127.64%	127.64%	139.18%	124.23%	114.53%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 137,681
RPS	187.87	184.11	193.65	175.32	195.42	189.39	211.76	-7.66%
YoY %	2.04%	-4.93%	10.46%	-10.29%	3.18%	-10.56%	-	-
Horiz. %	88.72%	86.94%	91.45%	82.79%	92.28%	89.44%	100.00%	-
EPS	33.79	32.51	38.48	31.65	30.50	29.23	35.62	-3.45%
YoY %	3.94%	-15.51%	21.58%	3.77%	4.34%	-17.94%	-	-
Horiz. %	94.86%	91.27%	108.03%	88.85%	85.63%	82.06%	100.00%	-
DPS	7.19	6.91	0.00	23.33	12.09	18.14	0.00	-
YoY %	4.05%	0.00%	0.00%	92.97%	-33.35%	0.00%	-	-
Horiz. %	39.64%	38.09%	0.00%	128.61%	66.65%	100.00%	-	-
NAPS	2.6828	2.0732	2.0731	2.2608	2.0179	1.8604	1.6244	39.67%
YoY %	29.40%	0.00%	-8.30%	12.04%	8.47%	14.53%	-	-
Horiz. %	165.16%	127.63%	127.62%	139.18%	124.22%	114.53%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	11.74	15.30	13.72	13.70	12.40	11.20	9.00	-
P/RPS	3.37	2.87	2.45	2.70	2.19	2.04	1.47	73.77%
YoY %	17.42%	17.14%	-9.26%	23.29%	7.35%	38.78%	-	-
Horiz. %	229.25%	195.24%	166.67%	183.67%	148.98%	138.78%	100.00%	-
P/EPS	18.72	16.26	12.32	14.96	14.05	13.24	8.73	66.21%
YoY %	15.13%	31.98%	-17.65%	6.48%	6.12%	51.66%	-	-
Horiz. %	214.43%	186.25%	141.12%	171.36%	160.94%	151.66%	100.00%	-
EY	5.34	6.15	8.12	6.69	7.12	7.55	11.45	-39.83%
YoY %	-13.17%	-24.26%	21.38%	-6.04%	-5.70%	-34.06%	-	-
Horiz. %	46.64%	53.71%	70.92%	58.43%	62.18%	65.94%	100.00%	-
DY	1.14	1.31	0.00	4.93	2.82	4.69	0.00	-
YoY %	-12.98%	0.00%	0.00%	74.82%	-39.87%	0.00%	-	-
Horiz. %	24.31%	27.93%	0.00%	105.12%	60.13%	100.00%	-	-
P/NAPS	2.36	2.55	2.29	2.09	2.12	2.08	1.91	15.13%
YoY %	-7.45%	11.35%	9.57%	-1.42%	1.92%	8.90%	-	-
Horiz. %	123.56%	133.51%	119.90%	109.42%	110.99%	108.90%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	07/10/10	08/07/10	08/04/10	07/01/10	08/10/09	06/07/09	08/04/09	-
Price	11.76	16.28	13.80	14.14	12.22	11.50	9.10	-
P/RPS	3.37	3.06	2.46	2.79	2.16	2.10	1.49	72.21%
YoY %	10.13%	24.39%	-11.83%	29.17%	2.86%	40.94%	-	-
Horiz. %	226.17%	205.37%	165.10%	187.25%	144.97%	140.94%	100.00%	-
P/EPS	18.75	17.30	12.39	15.44	13.85	13.60	8.83	65.13%
YoY %	8.38%	39.63%	-19.75%	11.48%	1.84%	54.02%	-	-
Horiz. %	212.34%	195.92%	140.32%	174.86%	156.85%	154.02%	100.00%	-
EY	5.33	5.78	8.07	6.48	7.22	7.35	11.33	-39.48%
YoY %	-7.79%	-28.38%	24.54%	-10.25%	-1.77%	-35.13%	-	-
Horiz. %	47.04%	51.02%	71.23%	57.19%	63.72%	64.87%	100.00%	-
DY	1.13	1.23	0.00	4.77	2.86	4.57	0.00	-
YoY %	-8.13%	0.00%	0.00%	66.78%	-37.42%	0.00%	-	-
Horiz. %	24.73%	26.91%	0.00%	104.38%	62.58%	100.00%	-	-
P/NAPS	2.36	2.71	2.30	2.16	2.09	2.14	1.94	13.94%
YoY %	-12.92%	17.83%	6.48%	3.35%	-2.34%	10.31%	-	-
Horiz. %	121.65%	139.69%	118.56%	111.34%	107.73%	110.31%	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