[LPI] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Annualized Quarter Result
Revenue	1,160,700	1,138,578	1,111,192	1,119,022	1,099,164	1,081,730	1,033,868	8.01%
YoY %	1.94%	2.46%	-0.70%	1.81%	1.61%	4.63%	-	-
Horiz. %	112.27%	110.13%	107.48%	108.24%	106.32%	104.63%	100.00%	-
PBT	278,200	262,450	250,696	256,801	247,322	227,196	204,364	22.80%
YoY %	6.00%	4.69%	-2.38%	3.83%	8.86%	11.17%	-	-
Horiz. %	136.13%	128.42%	122.67%	125.66%	121.02%	111.17%	100.00%	-
Tax	-56,924	-58,926	-48,372	-55,361	-48,592	-49,814	-35,916	35.89%
YoY %	3.40%	-21.82%	12.62%	-13.93%	2.45%	-38.70%	-	-
Horiz. %	158.49%	164.07%	134.68%	154.14%	135.29%	138.70%	100.00%	-
NP	221,276	203,524	202,324	201,440	198,730	177,382	168,448	19.92%
YoY %	8.72%	0.59%	0.44%	1.36%	12.04%	5.30%	-	-
Horiz. %	131.36%	120.82%	120.11%	119.59%	117.98%	105.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	221,276	203,524	202,324	201,440	198,730	177,382	168,448	19.92%
YoY %	8.72%	0.59%	0.44%	1.36%	12.04%	5.30%	-	-
Horiz. %	131.36%	120.82%	120.11%	119.59%	117.98%	105.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.46%	22.45%	19.30%	21.56%	19.65%	21.93%	17.57%	-
YoY %	-8.86%	16.32%	-10.48%	9.72%	-10.40%	24.82%	-	-
Horiz. %	116.45%	127.77%	109.85%	122.71%	111.84%	124.82%	100.00%	-
Total Cost	939,424	935,054	908,868	917,582	900,433	904,348	865,420	5.61%
YoY %	0.47%	2.88%	-0.95%	1.90%	-0.43%	4.50%	-	-
Horiz. %	108.55%	108.05%	105.02%	106.03%	104.05%	104.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,610,419	1,600,609	1,525,889	1,606,453	1,457,806	1,391,578	1,305,009	15.03%
YoY %	0.61%	4.90%	-5.02%	10.20%	4.76%	6.63%	-	-
Horiz. %	123.40%	122.65%	116.93%	123.10%	111.71%	106.63%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	58,748	88,124	-	154,208	52,877	79,326	-	-
YoY %	-33.33%	0.00%	-	191.64%	-33.34%	0.00%	-	-
Horiz. %	74.06%	111.09%	-	194.40%	66.66%	100.00%	-	-
Div Payout %	26.55%	43.30%	-	76.55%	26.61%	44.72%	-	-
YoY %	-38.68%	0.00%	-	187.67%	-40.50%	0.00%	-	-
Horiz. %	59.37%	96.82%	-	171.18%	59.50%	100.00%	-	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	1,610,419	1,600,609	1,525,889	1,606,453	1,457,806	1,391,578	1,305,009	15.03%
YoY %	0.61%	4.90%	-5.02%	10.20%	4.76%	6.63%	-	-
Horiz. %	123.40%	122.65%	116.93%	123.10%	111.71%	106.63%	100.00%	-
NOSH	220,306	220,311	220,300	220,297	220,322	220,350	220,366	-0.01%
YoY %	-0.00%	0.00%	0.00%	-0.01%	-0.01%	-0.01%	-	-
Horiz. %	99.97%	99.98%	99.97%	99.97%	99.98%	99.99%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	19.06%	17.88%	18.21%	18.00%	18.08%	16.40%	16.29%	-
YoY %	6.60%	-1.81%	1.17%	-0.44%	10.24%	0.68%	-	-
Horiz. %	117.00%	109.76%	111.79%	110.50%	110.99%	100.68%	100.00%	-
ROE	13.74%	12.72%	13.26%	12.54%	13.63%	12.75%	12.91%	-
YoY %	8.02%	-4.07%	5.74%	-8.00%	6.90%	-1.24%	-	-
Horiz. %	106.43%	98.53%	102.71%	97.13%	105.58%	98.76%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	526.86	516.80	504.40	507.96	498.89	490.91	469.16	8.03%
YoY %	1.95%	2.46%	-0.70%	1.82%	1.63%	4.64%	-	-
Horiz. %	112.30%	110.15%	107.51%	108.27%	106.34%	104.64%	100.00%	-
EPS	100.44	92.38	91.84	91.44	90.20	80.50	76.44	19.94%
YoY %	8.72%	0.59%	0.44%	1.37%	12.05%	5.31%	-	-
Horiz. %	131.40%	120.85%	120.15%	119.62%	118.00%	105.31%	100.00%	-
DPS	26.67	40.00	0.00	70.00	24.00	36.00	0.00	-
YoY %	-33.32%	0.00%	0.00%	191.67%	-33.33%	0.00%	-	-
Horiz. %	74.08%	111.11%	0.00%	194.44%	66.67%	100.00%	-	-
NAPS	7.3099	7.2652	6.9264	7.2922	6.6167	6.3153	5.922	15.05%
YoY %	0.62%	4.89%	-5.02%	10.21%	4.77%	6.64%	-	-
Horiz. %	123.44%	122.68%	116.96%	123.14%	111.73%	106.64%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 220,226
RPS	291.35	285.80	278.93	280.89	275.91	271.53	259.52	8.01%
YoY %	1.94%	2.46%	-0.70%	1.80%	1.61%	4.63%	-	-
Horiz. %	112.26%	110.13%	107.48%	108.23%	106.32%	104.63%	100.00%	-
EPS	55.54	51.09	50.79	50.56	49.88	44.53	42.28	19.92%
YoY %	8.71%	0.59%	0.45%	1.36%	12.01%	5.32%	-	-
Horiz. %	131.36%	120.84%	120.13%	119.58%	117.98%	105.32%	100.00%	-
DPS	14.75	22.12	0.00	38.71	13.27	19.91	0.00	-
YoY %	-33.32%	0.00%	0.00%	191.71%	-33.35%	0.00%	-	-
Horiz. %	74.08%	111.10%	0.00%	194.42%	66.65%	100.00%	-	-
NAPS	4.0424	4.0178	3.8302	4.0324	3.6593	3.4931	3.2758	15.03%
YoY %	0.61%	4.90%	-5.01%	10.20%	4.76%	6.63%	-	-
Horiz. %	123.40%	122.65%	116.92%	123.10%	111.71%	106.63%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	17.58	16.90	16.60	17.44	15.30	15.20	13.60	-
P/RPS	3.34	3.27	3.29	3.43	3.07	3.10	2.90	9.86%
YoY %	2.14%	-0.61%	-4.08%	11.73%	-0.97%	6.90%	-	-
Horiz. %	115.17%	112.76%	113.45%	118.28%	105.86%	106.90%	100.00%	-
P/EPS	17.50	18.29	18.07	19.07	16.96	18.88	17.79	-1.08%
YoY %	-4.32%	1.22%	-5.24%	12.44%	-10.17%	6.13%	-	-
Horiz. %	98.37%	102.81%	101.57%	107.20%	95.33%	106.13%	100.00%	-
EY	5.71	5.47	5.53	5.24	5.90	5.30	5.62	1.06%
YoY %	4.39%	-1.08%	5.53%	-11.19%	11.32%	-5.69%	-	-
Horiz. %	101.60%	97.33%	98.40%	93.24%	104.98%	94.31%	100.00%	-
DY	1.52	2.37	0.00	4.01	1.57	2.37	0.00	-
YoY %	-35.86%	0.00%	0.00%	155.41%	-33.76%	0.00%	-	-
Horiz. %	64.14%	100.00%	0.00%	169.20%	66.24%	100.00%	-	-
P/NAPS	2.40	2.33	2.40	2.39	2.31	2.41	2.30	2.87%
YoY %	3.00%	-2.92%	0.42%	3.46%	-4.15%	4.78%	-	-
Horiz. %	104.35%	101.30%	104.35%	103.91%	100.43%	104.78%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	08/10/14	25/07/14	08/04/14	08/01/14	08/10/13	08/07/13	08/04/13	-
Price	17.48	17.58	16.60	17.84	15.44	15.64	13.54	-
P/RPS	3.32	3.40	3.29	3.51	3.09	3.19	2.89	9.67%
YoY %	-2.35%	3.34%	-6.27%	13.59%	-3.13%	10.38%	-	-
Horiz. %	114.88%	117.65%	113.84%	121.45%	106.92%	110.38%	100.00%	-
P/EPS	17.40	19.03	18.07	19.51	17.12	19.43	17.71	-1.16%
YoY %	-8.57%	5.31%	-7.38%	13.96%	-11.89%	9.71%	-	-
Horiz. %	98.25%	107.45%	102.03%	110.16%	96.67%	109.71%	100.00%	-
EY	5.75	5.25	5.53	5.13	5.84	5.15	5.65	1.17%
YoY %	9.52%	-5.06%	7.80%	-12.16%	13.40%	-8.85%	-	-
Horiz. %	101.77%	92.92%	97.88%	90.80%	103.36%	91.15%	100.00%	-
DY	1.53	2.28	0.00	3.92	1.55	2.30	0.00	-
YoY %	-32.89%	0.00%	0.00%	152.90%	-32.61%	0.00%	-	-
Horiz. %	66.52%	99.13%	0.00%	170.43%	67.39%	100.00%	-	-
P/NAPS	2.39	2.42	2.40	2.45	2.33	2.48	2.29	2.88%
YoY %	-1.24%	0.83%	-2.04%	5.15%	-6.05%	8.30%	-	-
Horiz. %	104.37%	105.68%	104.80%	106.99%	101.75%	108.30%	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