[LPI] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Annualized Quarter Result
Revenue	1,169,693	1,160,700	1,138,578	1,111,192	1,119,022	1,099,164	1,081,730	5.33%
YoY %	0.77%	1.94%	2.46%	-0.70%	1.81%	1.61%	-	-
Horiz. %	108.13%	107.30%	105.26%	102.72%	103.45%	101.61%	100.00%	-
PBT	341,949	278,200	262,450	250,696	256,801	247,322	227,196	31.23%
YoY %	22.91%	6.00%	4.69%	-2.38%	3.83%	8.86%	-	-
Horiz. %	150.51%	122.45%	115.52%	110.34%	113.03%	108.86%	100.00%	-
Tax	-58,933	-56,924	-58,926	-48,372	-55,361	-48,592	-49,814	11.82%
YoY %	-3.53%	3.40%	-21.82%	12.62%	-13.93%	2.45%	-	-
Horiz. %	118.31%	114.27%	118.29%	97.11%	111.14%	97.55%	100.00%	-
NP	283,016	221,276	203,524	202,324	201,440	198,730	177,382	36.42%
YoY %	27.90%	8.72%	0.59%	0.44%	1.36%	12.04%	-	-
Horiz. %	159.55%	124.75%	114.74%	114.06%	113.56%	112.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	283,016	221,276	203,524	202,324	201,440	198,730	177,382	36.42%
YoY %	27.90%	8.72%	0.59%	0.44%	1.36%	12.04%	-	-
Horiz. %	159.55%	124.75%	114.74%	114.06%	113.56%	112.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.23%	20.46%	22.45%	19.30%	21.56%	19.65%	21.93%	-
YoY %	-15.79%	-8.86%	16.32%	-10.48%	9.72%	-10.40%	-	-
Horiz. %	78.57%	93.30%	102.37%	88.01%	98.31%	89.60%	100.00%	-
Total Cost	886,677	939,424	935,054	908,868	917,582	900,433	904,348	-1.30%
YoY %	-5.61%	0.47%	2.88%	-0.95%	1.90%	-0.43%	-	-
Horiz. %	98.05%	103.88%	103.40%	100.50%	101.46%	99.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,649,344	1,610,419	1,600,609	1,525,889	1,606,453	1,457,806	1,391,578	11.96%
YoY %	2.42%	0.61%	4.90%	-5.02%	10.20%	4.76%	-	-
Horiz. %	118.52%	115.73%	115.02%	109.65%	115.44%	104.76%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	165,639	58,748	88,124	-	154,208	52,877	79,326	63.14%
YoY %	181.95%	-33.33%	0.00%	-	191.64%	-33.34%	-	-
Horiz. %	208.81%	74.06%	111.09%	-	194.40%	66.66%	100.00%	-
Div Payout %	58.53%	26.55%	43.30%	-	76.55%	26.61%	44.72%	-
YoY %	120.45%	-38.68%	0.00%	-	187.67%	-40.50%	-	-
Horiz. %	130.88%	59.37%	96.82%	-	171.18%	59.50%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	1,649,344	1,610,419	1,600,609	1,525,889	1,606,453	1,457,806	1,391,578	11.96%
YoY %	2.42%	0.61%	4.90%	-5.02%	10.20%	4.76%	-	-
Horiz. %	118.52%	115.73%	115.02%	109.65%	115.44%	104.76%	100.00%	-
NOSH	220,852	220,306	220,311	220,300	220,297	220,322	220,350	0.15%
YoY %	0.25%	-0.00%	0.00%	0.00%	-0.01%	-0.01%	-	-
Horiz. %	100.23%	99.98%	99.98%	99.98%	99.98%	99.99%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	24.20%	19.06%	17.88%	18.21%	18.00%	18.08%	16.40%	-
YoY %	26.97%	6.60%	-1.81%	1.17%	-0.44%	10.24%	-	-
Horiz. %	147.56%	116.22%	109.02%	111.04%	109.76%	110.24%	100.00%	-
ROE	17.16%	13.74%	12.72%	13.26%	12.54%	13.63%	12.75%	-
YoY %	24.89%	8.02%	-4.07%	5.74%	-8.00%	6.90%	-	-
Horiz. %	134.59%	107.76%	99.76%	104.00%	98.35%	106.90%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	529.63	526.86	516.80	504.40	507.96	498.89	490.91	5.17%
YoY %	0.53%	1.95%	2.46%	-0.70%	1.82%	1.63%	-	-
Horiz. %	107.89%	107.32%	105.27%	102.75%	103.47%	101.63%	100.00%	-
EPS	128.33	100.44	92.38	91.84	91.44	90.20	80.50	36.34%
YoY %	27.77%	8.72%	0.59%	0.44%	1.37%	12.05%	-	-
Horiz. %	159.42%	124.77%	114.76%	114.09%	113.59%	112.05%	100.00%	-
DPS	75.00	26.67	40.00	0.00	70.00	24.00	36.00	62.90%
YoY %	181.21%	-33.32%	0.00%	0.00%	191.67%	-33.33%	-	-
Horiz. %	208.33%	74.08%	111.11%	0.00%	194.44%	66.67%	100.00%	-
NAPS	7.4681	7.3099	7.2652	6.9264	7.2922	6.6167	6.3153	11.79%
YoY %	2.16%	0.62%	4.89%	-5.02%	10.21%	4.77%	-	-
Horiz. %	118.25%	115.75%	115.04%	109.68%	115.47%	104.77%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 220,300
RPS	293.61	291.35	285.80	278.93	280.89	275.91	271.53	5.33%
YoY %	0.78%	1.94%	2.46%	-0.70%	1.80%	1.61%	-	-
Horiz. %	108.13%	107.30%	105.26%	102.73%	103.45%	101.61%	100.00%	-
EPS	71.04	55.54	51.09	50.79	50.56	49.88	44.53	36.41%
YoY %	27.91%	8.71%	0.59%	0.45%	1.36%	12.01%	-	-
Horiz. %	159.53%	124.72%	114.73%	114.06%	113.54%	112.01%	100.00%	-
DPS	41.58	14.75	22.12	0.00	38.71	13.27	19.91	63.16%
YoY %	181.90%	-33.32%	0.00%	0.00%	191.71%	-33.35%	-	-
Horiz. %	208.84%	74.08%	111.10%	0.00%	194.42%	66.65%	100.00%	-
NAPS	4.1401	4.0424	4.0178	3.8302	4.0324	3.6593	3.4931	11.96%
YoY %	2.42%	0.61%	4.90%	-5.01%	10.20%	4.76%	-	-
Horiz. %	118.52%	115.73%	115.02%	109.65%	115.44%	104.76%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	18.06	17.58	16.90	16.60	17.44	15.30	15.20	-
P/RPS	3.41	3.34	3.27	3.29	3.43	3.07	3.10	6.54%
YoY %	2.10%	2.14%	-0.61%	-4.08%	11.73%	-0.97%	-	-
Horiz. %	110.00%	107.74%	105.48%	106.13%	110.65%	99.03%	100.00%	-
P/EPS	14.09	17.50	18.29	18.07	19.07	16.96	18.88	-17.68%
YoY %	-19.49%	-4.32%	1.22%	-5.24%	12.44%	-10.17%	-	-
Horiz. %	74.63%	92.69%	96.88%	95.71%	101.01%	89.83%	100.00%	-
EY	7.10	5.71	5.47	5.53	5.24	5.90	5.30	21.45%
YoY %	24.34%	4.39%	-1.08%	5.53%	-11.19%	11.32%	-	-
Horiz. %	133.96%	107.74%	103.21%	104.34%	98.87%	111.32%	100.00%	-
DY	4.15	1.52	2.37	0.00	4.01	1.57	2.37	45.12%
YoY %	173.03%	-35.86%	0.00%	0.00%	155.41%	-33.76%	-	-
Horiz. %	175.11%	64.14%	100.00%	0.00%	169.20%	66.24%	100.00%	-
P/NAPS	2.42	2.40	2.33	2.40	2.39	2.31	2.41	0.27%
YoY %	0.83%	3.00%	-2.92%	0.42%	3.46%	-4.15%	-	-
Horiz. %	100.41%	99.59%	96.68%	99.59%	99.17%	95.85%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	28/01/15	08/10/14	25/07/14	08/04/14	08/01/14	08/10/13	08/07/13	-
Price	18.50	17.48	17.58	16.60	17.84	15.44	15.64	-
P/RPS	3.49	3.32	3.40	3.29	3.51	3.09	3.19	6.15%
YoY %	5.12%	-2.35%	3.34%	-6.27%	13.59%	-3.13%	-	-
Horiz. %	109.40%	104.08%	106.58%	103.13%	110.03%	96.87%	100.00%	-
P/EPS	14.44	17.40	19.03	18.07	19.51	17.12	19.43	-17.90%
YoY %	-17.01%	-8.57%	5.31%	-7.38%	13.96%	-11.89%	-	-
Horiz. %	74.32%	89.55%	97.94%	93.00%	100.41%	88.11%	100.00%	-
EY	6.93	5.75	5.25	5.53	5.13	5.84	5.15	21.81%
YoY %	20.52%	9.52%	-5.06%	7.80%	-12.16%	13.40%	-	-
Horiz. %	134.56%	111.65%	101.94%	107.38%	99.61%	113.40%	100.00%	-
DY	4.05	1.53	2.28	0.00	3.92	1.55	2.30	45.67%
YoY %	164.71%	-32.89%	0.00%	0.00%	152.90%	-32.61%	-	-
Horiz. %	176.09%	66.52%	99.13%	0.00%	170.43%	67.39%	100.00%	-
P/NAPS	2.48	2.39	2.42	2.40	2.45	2.33	2.48	0.00%
YoY %	3.77%	-1.24%	0.83%	-2.04%	5.15%	-6.05%	-	-
Horiz. %	100.00%	96.37%	97.58%	96.77%	98.79%	93.95%	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