[LPI] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Annualized Quarter Result
Revenue	1,261,284	1,192,912	1,166,920	1,169,693	1,160,700	1,138,578	1,111,192	8.80%
YoY %	5.73%	2.23%	-0.24%	0.77%	1.94%	2.46%	-	-
Horiz. %	113.51%	107.35%	105.02%	105.26%	104.46%	102.46%	100.00%	-
PBT	356,600	345,150	282,984	341,949	278,200	262,450	250,696	26.45%
YoY %	3.32%	21.97%	-17.24%	22.91%	6.00%	4.69%	-	-
Horiz. %	142.24%	137.68%	112.88%	136.40%	110.97%	104.69%	100.00%	-
Tax	-64,896	-59,278	-54,196	-58,933	-56,924	-58,926	-48,372	21.61%
YoY %	-9.48%	-9.38%	8.04%	-3.53%	3.40%	-21.82%	-	-
Horiz. %	134.16%	122.55%	112.04%	121.83%	117.68%	121.82%	100.00%	-
NP	291,704	285,872	228,788	283,016	221,276	203,524	202,324	27.59%
YoY %	2.04%	24.95%	-19.16%	27.90%	8.72%	0.59%	-	-
Horiz. %	144.18%	141.29%	113.08%	139.88%	109.37%	100.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	291,704	285,872	228,788	283,016	221,276	203,524	202,324	27.59%
YoY %	2.04%	24.95%	-19.16%	27.90%	8.72%	0.59%	-	-
Horiz. %	144.18%	141.29%	113.08%	139.88%	109.37%	100.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.20%	17.17%	19.15%	17.23%	20.46%	22.45%	19.30%	-
YoY %	6.00%	-10.34%	11.14%	-15.79%	-8.86%	16.32%	-	-
Horiz. %	94.30%	88.96%	99.22%	89.27%	106.01%	116.32%	100.00%	-
Total Cost	969,580	907,040	938,132	886,677	939,424	935,054	908,868	4.40%
YoY %	6.89%	-3.31%	5.80%	-5.61%	0.47%	2.88%	-	-
Horiz. %	106.68%	99.80%	103.22%	97.56%	103.36%	102.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,616,439	1,665,673	1,623,511	1,649,344	1,610,419	1,600,609	1,525,889	3.91%
YoY %	-2.96%	2.60%	-1.57%	2.42%	0.61%	4.90%	-	-
Horiz. %	105.93%	109.16%	106.40%	108.09%	105.54%	104.90%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	88,529	132,794	-	165,639	58,748	88,124	-	-
YoY %	-33.33%	0.00%	-	181.95%	-33.33%	0.00%	-	-
Horiz. %	100.46%	150.69%	-	187.96%	66.67%	100.00%	-	-
Div Payout %	30.35%	46.45%	-	58.53%	26.55%	43.30%	-	-
YoY %	-34.66%	0.00%	-	120.45%	-38.68%	0.00%	-	-
Horiz. %	70.09%	107.27%	-	135.17%	61.32%	100.00%	-	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	1,616,439	1,665,673	1,623,511	1,649,344	1,610,419	1,600,609	1,525,889	3.91%
YoY %	-2.96%	2.60%	-1.57%	2.42%	0.61%	4.90%	-	-
Horiz. %	105.93%	109.16%	106.40%	108.09%	105.54%	104.90%	100.00%	-
NOSH	331,986	331,986	331,986	220,852	220,306	220,311	220,300	31.41%
YoY %	0.00%	0.00%	50.32%	0.25%	-0.00%	0.00%	-	-
Horiz. %	150.70%	150.70%	150.70%	100.25%	100.00%	100.00%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	23.13%	23.96%	19.61%	24.20%	19.06%	17.88%	18.21%	-
YoY %	-3.46%	22.18%	-18.97%	26.97%	6.60%	-1.81%	-	-
Horiz. %	127.02%	131.58%	107.69%	132.89%	104.67%	98.19%	100.00%	-
ROE	18.05%	17.16%	14.09%	17.16%	13.74%	12.72%	13.26%	-
YoY %	5.19%	21.79%	-17.89%	24.89%	8.02%	-4.07%	-	-
Horiz. %	136.12%	129.41%	106.26%	129.41%	103.62%	95.93%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	379.92	359.33	351.50	529.63	526.86	516.80	504.40	-17.20%
YoY %	5.73%	2.23%	-33.63%	0.53%	1.95%	2.46%	-	-
Horiz. %	75.32%	71.24%	69.69%	105.00%	104.45%	102.46%	100.00%	-
EPS	87.87	86.10	68.92	128.33	100.44	92.38	91.84	-2.90%
YoY %	2.06%	24.93%	-46.29%	27.77%	8.72%	0.59%	-	-
Horiz. %	95.68%	93.75%	75.04%	139.73%	109.36%	100.59%	100.00%	-
DPS	26.67	40.00	0.00	75.00	26.67	40.00	0.00	-
YoY %	-33.32%	0.00%	0.00%	181.21%	-33.32%	0.00%	-	-
Horiz. %	66.68%	100.00%	0.00%	187.50%	66.68%	100.00%	-	-
NAPS	4.869	5.0173	4.8903	7.4681	7.3099	7.2652	6.9264	-20.92%
YoY %	-2.96%	2.60%	-34.52%	2.16%	0.62%	4.89%	-	-
Horiz. %	70.30%	72.44%	70.60%	107.82%	105.54%	104.89%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 220,852
RPS	316.60	299.44	292.91	293.61	291.35	285.80	278.93	8.80%
YoY %	5.73%	2.23%	-0.24%	0.78%	1.94%	2.46%	-	-
Horiz. %	113.51%	107.35%	105.01%	105.26%	104.45%	102.46%	100.00%	-
EPS	73.22	71.76	57.43	71.04	55.54	51.09	50.79	27.58%
YoY %	2.03%	24.95%	-19.16%	27.91%	8.71%	0.59%	-	-
Horiz. %	144.16%	141.29%	113.07%	139.87%	109.35%	100.59%	100.00%	-
DPS	22.22	33.33	0.00	41.58	14.75	22.12	0.00	-
YoY %	-33.33%	0.00%	0.00%	181.90%	-33.32%	0.00%	-	-
Horiz. %	100.45%	150.68%	0.00%	187.97%	66.68%	100.00%	-	-
NAPS	4.0575	4.1811	4.0753	4.1401	4.0424	4.0178	3.8302	3.91%
YoY %	-2.96%	2.60%	-1.57%	2.42%	0.61%	4.90%	-	-
Horiz. %	105.93%	109.16%	106.40%	108.09%	105.54%	104.90%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	13.78	13.88	15.08	18.06	17.58	16.90	16.60	-
P/RPS	3.63	3.86	4.29	3.41	3.34	3.27	3.29	6.76%
YoY %	-5.96%	-10.02%	25.81%	2.10%	2.14%	-0.61%	-	-
Horiz. %	110.33%	117.33%	130.40%	103.65%	101.52%	99.39%	100.00%	-
P/EPS	15.68	16.12	21.88	14.09	17.50	18.29	18.07	-9.01%
YoY %	-2.73%	-26.33%	55.29%	-19.49%	-4.32%	1.22%	-	-
Horiz. %	86.77%	89.21%	121.08%	77.97%	96.85%	101.22%	100.00%	-
EY	6.38	6.20	4.57	7.10	5.71	5.47	5.53	9.99%
YoY %	2.90%	35.67%	-35.63%	24.34%	4.39%	-1.08%	-	-
Horiz. %	115.37%	112.12%	82.64%	128.39%	103.25%	98.92%	100.00%	-
DY	1.94	2.88	0.00	4.15	1.52	2.37	0.00	-
YoY %	-32.64%	0.00%	0.00%	173.03%	-35.86%	0.00%	-	-
Horiz. %	81.86%	121.52%	0.00%	175.11%	64.14%	100.00%	-	-
P/NAPS	2.83	2.77	3.08	2.42	2.40	2.33	2.40	11.60%
YoY %	2.17%	-10.06%	27.27%	0.83%	3.00%	-2.92%	-	-
Horiz. %	117.92%	115.42%	128.33%	100.83%	100.00%	97.08%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	08/10/15	08/07/15	08/04/15	28/01/15	08/10/14	25/07/14	08/04/14	-
Price	14.44	14.18	14.88	18.50	17.48	17.58	16.60	-
P/RPS	3.80	3.95	4.23	3.49	3.32	3.40	3.29	10.07%
YoY %	-3.80%	-6.62%	21.20%	5.12%	-2.35%	3.34%	-	-
Horiz. %	115.50%	120.06%	128.57%	106.08%	100.91%	103.34%	100.00%	-
P/EPS	16.43	16.47	21.59	14.44	17.40	19.03	18.07	-6.14%
YoY %	-0.24%	-23.71%	49.52%	-17.01%	-8.57%	5.31%	-	-
Horiz. %	90.92%	91.15%	119.48%	79.91%	96.29%	105.31%	100.00%	-
EY	6.08	6.07	4.63	6.93	5.75	5.25	5.53	6.51%
YoY %	0.16%	31.10%	-33.19%	20.52%	9.52%	-5.06%	-	-
Horiz. %	109.95%	109.76%	83.73%	125.32%	103.98%	94.94%	100.00%	-
DY	1.85	2.82	0.00	4.05	1.53	2.28	0.00	-
YoY %	-34.40%	0.00%	0.00%	164.71%	-32.89%	0.00%	-	-
Horiz. %	81.14%	123.68%	0.00%	177.63%	67.11%	100.00%	-	-
P/NAPS	2.97	2.83	3.04	2.48	2.39	2.42	2.40	15.24%
YoY %	4.95%	-6.91%	22.58%	3.77%	-1.24%	0.83%	-	-
Horiz. %	123.75%	117.92%	126.67%	103.33%	99.58%	100.83%	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