[LPI] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Annualized Quarter Result
Revenue	1,119,022	1,099,164	1,081,730	1,033,868	1,039,326	1,023,196	1,022,180	6.20%
YoY %	1.81%	1.61%	4.63%	-0.53%	1.58%	0.10%	-	-
Horiz. %	109.47%	107.53%	105.83%	101.14%	101.68%	100.10%	100.00%	-
PBT	256,801	247,322	227,196	204,364	214,036	201,885	184,704	24.49%
YoY %	3.83%	8.86%	11.17%	-4.52%	6.02%	9.30%	-	-
Horiz. %	139.03%	133.90%	123.01%	110.64%	115.88%	109.30%	100.00%	-
Tax	-55,361	-48,592	-49,814	-35,916	-47,111	-42,498	-40,888	22.32%
YoY %	-13.93%	2.45%	-38.70%	23.76%	-10.85%	-3.94%	-	-
Horiz. %	135.40%	118.84%	121.83%	87.84%	115.22%	103.94%	100.00%	-
NP	201,440	198,730	177,382	168,448	166,925	159,386	143,816	25.11%
YoY %	1.36%	12.04%	5.30%	0.91%	4.73%	10.83%	-	-
Horiz. %	140.07%	138.18%	123.34%	117.13%	116.07%	110.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	201,440	198,730	177,382	168,448	166,925	159,386	143,816	25.11%
YoY %	1.36%	12.04%	5.30%	0.91%	4.73%	10.83%	-	-
Horiz. %	140.07%	138.18%	123.34%	117.13%	116.07%	110.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.56%	19.65%	21.93%	17.57%	22.01%	21.05%	22.14%	-
YoY %	9.72%	-10.40%	24.82%	-20.17%	4.56%	-4.92%	-	-
Horiz. %	97.38%	88.75%	99.05%	79.36%	99.41%	95.08%	100.00%	-
Total Cost	917,582	900,433	904,348	865,420	872,401	863,809	878,364	2.94%
YoY %	1.90%	-0.43%	4.50%	-0.80%	0.99%	-1.66%	-	-
Horiz. %	104.46%	102.51%	102.96%	98.53%	99.32%	98.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,606,453	1,457,806	1,391,578	1,305,009	1,372,609	1,216,439	1,167,006	23.67%
YoY %	10.20%	4.76%	6.63%	-4.92%	12.84%	4.24%	-	-
Horiz. %	137.66%	124.92%	119.24%	111.83%	117.62%	104.24%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	154,208	52,877	79,326	-	143,198	44,061	66,091	75.64%
YoY %	191.64%	-33.34%	0.00%	-	225.00%	-33.33%	-	-
Horiz. %	233.33%	80.01%	120.03%	-	216.67%	66.67%	100.00%	-
Div Payout %	76.55%	26.61%	44.72%	-	85.79%	27.64%	45.96%	-
YoY %	187.67%	-40.50%	0.00%	-	210.38%	-39.86%	-	-
Horiz. %	166.56%	57.90%	97.30%	-	186.66%	60.14%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	1,606,453	1,457,806	1,391,578	1,305,009	1,372,609	1,216,439	1,167,006	23.67%
YoY %	10.20%	4.76%	6.63%	-4.92%	12.84%	4.24%	-	-
Horiz. %	137.66%	124.92%	119.24%	111.83%	117.62%	104.24%	100.00%	-
NOSH	220,297	220,322	220,350	220,366	220,304	220,309	220,306	-0.00%
YoY %	-0.01%	-0.01%	-0.01%	0.03%	-0.00%	0.00%	-	-
Horiz. %	100.00%	100.01%	100.02%	100.03%	100.00%	100.00%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	18.00%	18.08%	16.40%	16.29%	16.06%	15.58%	14.07%	-
YoY %	-0.44%	10.24%	0.68%	1.43%	3.08%	10.73%	-	-
Horiz. %	127.93%	128.50%	116.56%	115.78%	114.14%	110.73%	100.00%	-
ROE	12.54%	13.63%	12.75%	12.91%	12.16%	13.10%	12.32%	-
YoY %	-8.00%	6.90%	-1.24%	6.17%	-7.18%	6.33%	-	-
Horiz. %	101.79%	110.63%	103.49%	104.79%	98.70%	106.33%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	507.96	498.89	490.91	469.16	471.77	464.44	463.98	6.20%
YoY %	1.82%	1.63%	4.64%	-0.55%	1.58%	0.10%	-	-
Horiz. %	109.48%	107.52%	105.80%	101.12%	101.68%	100.10%	100.00%	-
EPS	91.44	90.20	80.50	76.44	75.77	72.35	65.28	25.11%
YoY %	1.37%	12.05%	5.31%	0.88%	4.73%	10.83%	-	-
Horiz. %	140.07%	138.17%	123.31%	117.10%	116.07%	110.83%	100.00%	-
DPS	70.00	24.00	36.00	0.00	65.00	20.00	30.00	75.64%
YoY %	191.67%	-33.33%	0.00%	0.00%	225.00%	-33.33%	-	-
Horiz. %	233.33%	80.00%	120.00%	0.00%	216.67%	66.67%	100.00%	-
NAPS	7.2922	6.6167	6.3153	5.922	6.2305	5.5215	5.2972	23.67%
YoY %	10.21%	4.77%	6.64%	-4.95%	12.84%	4.23%	-	-
Horiz. %	137.66%	124.91%	119.22%	111.79%	117.62%	104.23%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 220,366
RPS	280.89	275.91	271.53	259.52	260.89	256.84	256.58	6.20%
YoY %	1.80%	1.61%	4.63%	-0.53%	1.58%	0.10%	-	-
Horiz. %	109.47%	107.53%	105.83%	101.15%	101.68%	100.10%	100.00%	-
EPS	50.56	49.88	44.53	42.28	41.90	40.01	36.10	25.10%
YoY %	1.36%	12.01%	5.32%	0.91%	4.72%	10.83%	-	-
Horiz. %	140.06%	138.17%	123.35%	117.12%	116.07%	110.83%	100.00%	-
DPS	38.71	13.27	19.91	0.00	35.94	11.06	16.59	75.64%
YoY %	191.71%	-33.35%	0.00%	0.00%	224.95%	-33.33%	-	-
Horiz. %	233.33%	79.99%	120.01%	0.00%	216.64%	66.67%	100.00%	-
NAPS	4.0324	3.6593	3.4931	3.2758	3.4455	3.0534	2.9294	23.67%
YoY %	10.20%	4.76%	6.63%	-4.93%	12.84%	4.23%	-	-
Horiz. %	137.65%	124.92%	119.24%	111.82%	117.62%	104.23%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	17.44	15.30	15.20	13.60	14.54	13.30	13.42	-
P/RPS	3.43	3.07	3.10	2.90	3.08	2.86	2.89	12.06%
YoY %	11.73%	-0.97%	6.90%	-5.84%	7.69%	-1.04%	-	-
Horiz. %	118.69%	106.23%	107.27%	100.35%	106.57%	98.96%	100.00%	-
P/EPS	19.07	16.96	18.88	17.79	19.19	18.38	20.56	-4.87%
YoY %	12.44%	-10.17%	6.13%	-7.30%	4.41%	-10.60%	-	-
Horiz. %	92.75%	82.49%	91.83%	86.53%	93.34%	89.40%	100.00%	-
EY	5.24	5.90	5.30	5.62	5.21	5.44	4.86	5.13%
YoY %	-11.19%	11.32%	-5.69%	7.87%	-4.23%	11.93%	-	-
Horiz. %	107.82%	121.40%	109.05%	115.64%	107.20%	111.93%	100.00%	-
DY	4.01	1.57	2.37	0.00	4.47	1.50	2.24	47.27%
YoY %	155.41%	-33.76%	0.00%	0.00%	198.00%	-33.04%	-	-
Horiz. %	179.02%	70.09%	105.80%	0.00%	199.55%	66.96%	100.00%	-
P/NAPS	2.39	2.31	2.41	2.30	2.33	2.41	2.53	-3.71%
YoY %	3.46%	-4.15%	4.78%	-1.29%	-3.32%	-4.74%	-	-
Horiz. %	94.47%	91.30%	95.26%	90.91%	92.09%	95.26%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	08/01/14	08/10/13	08/07/13	08/04/13	08/01/13	09/10/12	09/07/12	-
Price	17.84	15.44	15.64	13.54	14.72	13.50	13.72	-
P/RPS	3.51	3.09	3.19	2.89	3.12	2.91	2.96	11.99%
YoY %	13.59%	-3.13%	10.38%	-7.37%	7.22%	-1.69%	-	-
Horiz. %	118.58%	104.39%	107.77%	97.64%	105.41%	98.31%	100.00%	-
P/EPS	19.51	17.12	19.43	17.71	19.43	18.66	21.02	-4.83%
YoY %	13.96%	-11.89%	9.71%	-8.85%	4.13%	-11.23%	-	-
Horiz. %	92.82%	81.45%	92.44%	84.25%	92.44%	88.77%	100.00%	-
EY	5.13	5.84	5.15	5.65	5.15	5.36	4.76	5.10%
YoY %	-12.16%	13.40%	-8.85%	9.71%	-3.92%	12.61%	-	-
Horiz. %	107.77%	122.69%	108.19%	118.70%	108.19%	112.61%	100.00%	-
DY	3.92	1.55	2.30	0.00	4.42	1.48	2.19	47.26%
YoY %	152.90%	-32.61%	0.00%	0.00%	198.65%	-32.42%	-	-
Horiz. %	179.00%	70.78%	105.02%	0.00%	201.83%	67.58%	100.00%	-
P/NAPS	2.45	2.33	2.48	2.29	2.36	2.44	2.59	-3.62%
YoY %	5.15%	-6.05%	8.30%	-2.97%	-3.28%	-5.79%	-	-
Horiz. %	94.59%	89.96%	95.75%	88.42%	91.12%	94.21%	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