[LPI] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	638,728	695,464	659,740	742,248	551,624	596,636	582,788	6.27%
YoY %	-8.16%	5.41%	-11.12%	34.56%	-7.54%	2.38%	-	-
Horiz. %	109.60%	119.33%	113.20%	127.36%	94.65%	102.38%	100.00%	-
PBT	141,564	129,396	123,336	149,440	121,766	115,852	114,118	15.37%
YoY %	9.40%	4.91%	-17.47%	22.73%	5.10%	1.52%	-	-
Horiz. %	124.05%	113.39%	108.08%	130.95%	106.70%	101.52%	100.00%	-
Tax	-37,317	-33,986	-32,694	-39,780	-33,996	-32,438	-32,040	10.64%
YoY %	-9.80%	-3.95%	17.81%	-17.01%	-4.80%	-1.24%	-	-
Horiz. %	116.47%	106.07%	102.04%	124.16%	106.10%	101.24%	100.00%	-
NP	104,247	95,409	90,642	109,660	87,770	83,413	82,078	17.19%
YoY %	9.26%	5.26%	-17.34%	24.94%	5.22%	1.63%	-	-
Horiz. %	127.01%	116.24%	110.43%	133.60%	106.93%	101.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	104,247	95,409	90,642	109,660	87,770	83,413	82,078	17.19%
YoY %	9.26%	5.26%	-17.34%	24.94%	5.22%	1.63%	-	-
Horiz. %	127.01%	116.24%	110.43%	133.60%	106.93%	101.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.36%	26.27%	26.51%	26.62%	27.92%	28.00%	28.08%	-
YoY %	0.34%	-0.91%	-0.41%	-4.66%	-0.29%	-0.28%	-	-
Horiz. %	93.87%	93.55%	94.41%	94.80%	99.43%	99.72%	100.00%	-
Total Cost	534,481	600,054	569,098	632,588	463,854	513,222	500,710	4.42%
YoY %	-10.93%	5.44%	-10.04%	36.38%	-9.62%	2.50%	-	-
Horiz. %	106.74%	119.84%	113.66%	126.34%	92.64%	102.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	363,749	330,982	335,116	315,527	370,024	345,250	354,279	1.76%
YoY %	9.90%	-1.23%	6.21%	-14.73%	7.18%	-2.55%	-	-
Horiz. %	102.67%	93.42%	94.59%	89.06%	104.44%	97.45%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	117,023	55,065	82,602	-	151,446	55,070	82,656	25.95%
YoY %	112.52%	-33.34%	0.00%	-	175.01%	-33.37%	-	-
Horiz. %	141.58%	66.62%	99.93%	-	183.22%	66.63%	100.00%	-
Div Payout %	112.26%	57.71%	91.13%	-	172.55%	66.02%	100.70%	-
YoY %	94.52%	-36.67%	0.00%	-	161.36%	-34.44%	-	-
Horiz. %	111.48%	57.31%	90.50%	-	171.35%	65.56%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	363,749	330,982	335,116	315,527	370,024	345,250	354,279	1.76%
YoY %	9.90%	-1.23%	6.21%	-14.73%	7.18%	-2.55%	-	-
Horiz. %	102.67%	93.42%	94.59%	89.06%	104.44%	97.45%	100.00%	-
NOSH	137,674	137,662	137,670	137,694	137,678	137,676	137,760	-0.04%
YoY %	0.01%	-0.01%	-0.02%	0.01%	0.00%	-0.06%	-	-
Horiz. %	99.94%	99.93%	99.93%	99.95%	99.94%	99.94%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	16.32%	13.72%	13.74%	14.77%	15.91%	13.98%	14.08%	-
YoY %	18.95%	-0.15%	-6.97%	-7.17%	13.81%	-0.71%	-	-
Horiz. %	115.91%	97.44%	97.59%	104.90%	113.00%	99.29%	100.00%	-
ROE	28.66%	28.83%	27.05%	34.75%	23.72%	24.16%	23.17%	-
YoY %	-0.59%	6.58%	-22.16%	46.50%	-1.82%	4.27%	-	-
Horiz. %	123.69%	124.43%	116.75%	149.98%	102.37%	104.27%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	463.94	505.19	479.22	539.05	400.66	433.36	423.04	6.31%
YoY %	-8.17%	5.42%	-11.10%	34.54%	-7.55%	2.44%	-	-
Horiz. %	109.67%	119.42%	113.28%	127.42%	94.71%	102.44%	100.00%	-
EPS	75.72	69.31	65.84	79.64	63.75	60.59	59.58	17.24%
YoY %	9.25%	5.27%	-17.33%	24.93%	5.22%	1.70%	-	-
Horiz. %	127.09%	116.33%	110.51%	133.67%	107.00%	101.70%	100.00%	-
DPS	85.00	40.00	60.00	0.00	110.00	40.00	60.00	26.00%
YoY %	112.50%	-33.33%	0.00%	0.00%	175.00%	-33.33%	-	-
Horiz. %	141.67%	66.67%	100.00%	0.00%	183.33%	66.67%	100.00%	-
NAPS	2.6421	2.4043	2.4342	2.2915	2.6876	2.5077	2.5717	1.80%
YoY %	9.89%	-1.23%	6.23%	-14.74%	7.17%	-2.49%	-	-
Horiz. %	102.74%	93.49%	94.65%	89.10%	104.51%	97.51%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 137,694
RPS	160.33	174.57	165.60	186.32	138.47	149.76	146.29	6.27%
YoY %	-8.16%	5.42%	-11.12%	34.56%	-7.54%	2.37%	-	-
Horiz. %	109.60%	119.33%	113.20%	127.36%	94.65%	102.37%	100.00%	-
EPS	26.17	23.95	22.75	27.53	22.03	20.94	20.60	17.21%
YoY %	9.27%	5.27%	-17.36%	24.97%	5.21%	1.65%	-	-
Horiz. %	127.04%	116.26%	110.44%	133.64%	106.94%	101.65%	100.00%	-
DPS	29.37	13.82	20.73	0.00	38.02	13.82	20.75	25.93%
YoY %	112.52%	-33.33%	0.00%	0.00%	175.11%	-33.40%	-	-
Horiz. %	141.54%	66.60%	99.90%	0.00%	183.23%	66.60%	100.00%	-
NAPS	0.9131	0.8308	0.8412	0.792	0.9288	0.8666	0.8893	1.76%
YoY %	9.91%	-1.24%	6.21%	-14.73%	7.18%	-2.55%	-	-
Horiz. %	102.68%	93.42%	94.59%	89.06%	104.44%	97.45%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	9.45	10.40	11.80	11.20	12.10	11.30	11.30	-
P/RPS	2.04	2.06	2.46	2.08	3.02	2.61	2.67	-16.35%
YoY %	-0.97%	-16.26%	18.27%	-31.13%	15.71%	-2.25%	-	-
Horiz. %	76.40%	77.15%	92.13%	77.90%	113.11%	97.75%	100.00%	-
P/EPS	12.48	15.01	17.92	14.06	18.98	18.65	18.97	-24.26%
YoY %	-16.86%	-16.24%	27.45%	-25.92%	1.77%	-1.69%	-	-
Horiz. %	65.79%	79.12%	94.46%	74.12%	100.05%	98.31%	100.00%	-
EY	8.01	6.66	5.58	7.11	5.27	5.36	5.27	32.02%
YoY %	20.27%	19.35%	-21.52%	34.91%	-1.68%	1.71%	-	-
Horiz. %	151.99%	126.38%	105.88%	134.91%	100.00%	101.71%	100.00%	-
DY	8.99	3.85	5.08	0.00	9.09	3.54	5.31	41.82%
YoY %	133.51%	-24.21%	0.00%	0.00%	156.78%	-33.33%	-	-
Horiz. %	169.30%	72.50%	95.67%	0.00%	171.19%	66.67%	100.00%	-
P/NAPS	3.58	4.33	4.85	4.89	4.50	4.51	4.39	-12.65%
YoY %	-17.32%	-10.72%	-0.82%	8.67%	-0.22%	2.73%	-	-
Horiz. %	81.55%	98.63%	110.48%	111.39%	102.51%	102.73%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	08/01/09	09/10/08	09/07/08	09/04/08	14/01/08	09/10/07	04/07/07	-
Price	9.80	10.10	11.10	11.20	12.50	11.50	11.40	-
P/RPS	2.11	2.00	2.32	2.08	3.12	2.65	2.69	-14.88%
YoY %	5.50%	-13.79%	11.54%	-33.33%	17.74%	-1.49%	-	-
Horiz. %	78.44%	74.35%	86.25%	77.32%	115.99%	98.51%	100.00%	-
P/EPS	12.94	14.57	16.86	14.06	19.61	18.98	19.13	-22.85%
YoY %	-11.19%	-13.58%	19.91%	-28.30%	3.32%	-0.78%	-	-
Horiz. %	67.64%	76.16%	88.13%	73.50%	102.51%	99.22%	100.00%	-
EY	7.73	6.86	5.93	7.11	5.10	5.27	5.23	29.59%
YoY %	12.68%	15.68%	-16.60%	39.41%	-3.23%	0.76%	-	-
Horiz. %	147.80%	131.17%	113.38%	135.95%	97.51%	100.76%	100.00%	-
DY	8.67	3.96	5.41	0.00	8.80	3.48	5.26	39.32%
YoY %	118.94%	-26.80%	0.00%	0.00%	152.87%	-33.84%	-	-
Horiz. %	164.83%	75.29%	102.85%	0.00%	167.30%	66.16%	100.00%	-
P/NAPS	3.71	4.20	4.56	4.89	4.65	4.59	4.43	-11.10%
YoY %	-11.67%	-7.89%	-6.75%	5.16%	1.31%	3.61%	-	-
Horiz. %	83.75%	94.81%	102.93%	110.38%	104.97%	103.61%	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