[LPI] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Cumulative Result
Revenue	192,867	698,462	583,878	377,253	210,907	638,728	521,598	-48.51%
YoY %	-72.39%	19.62%	54.77%	78.87%	-66.98%	22.46%	-	-
Horiz. %	36.98%	133.91%	111.94%	72.33%	40.43%	122.46%	100.00%	-
PBT	48,831	161,335	114,815	72,231	42,237	141,564	97,047	-36.76%
YoY %	-69.73%	40.52%	58.96%	71.01%	-70.16%	45.87%	-	-
Horiz. %	50.32%	166.24%	118.31%	74.43%	43.52%	145.87%	100.00%	-
Tax	-10,509	-35,247	-23,698	-14,011	-6,759	-37,317	-25,490	-44.63%
YoY %	70.18%	-48.73%	-69.14%	-107.29%	81.89%	-46.40%	-	-
Horiz. %	41.23%	138.28%	92.97%	54.97%	26.52%	146.40%	100.00%	-
NP	38,322	126,088	91,117	58,220	35,478	104,247	71,557	-34.07%
YoY %	-69.61%	38.38%	56.50%	64.10%	-65.97%	45.68%	-	-
Horiz. %	53.55%	176.21%	127.33%	81.36%	49.58%	145.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,322	126,088	91,117	58,220	35,478	104,247	71,557	-34.07%
YoY %	-69.61%	38.38%	56.50%	64.10%	-65.97%	45.68%	-	-
Horiz. %	53.55%	176.21%	127.33%	81.36%	49.58%	145.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.52%	21.85%	20.64%	19.40%	16.00%	26.36%	26.27%	-
YoY %	-1.51%	5.86%	6.39%	21.25%	-39.30%	0.34%	-	-
Horiz. %	81.92%	83.17%	78.57%	73.85%	60.91%	100.34%	100.00%	-
Total Cost	154,545	572,374	492,761	319,033	175,429	534,481	450,041	-50.99%
YoY %	-73.00%	16.16%	54.45%	81.86%	-67.18%	18.76%	-	-
Horiz. %	34.34%	127.18%	109.49%	70.89%	38.98%	118.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	825,905	900,650	803,877	741,165	647,139	363,749	330,982	84.07%
YoY %	-8.30%	12.04%	8.46%	14.53%	77.91%	9.90%	-	-
Horiz. %	249.53%	272.11%	242.88%	223.93%	195.52%	109.90%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	92,924	36,135	36,137	-	117,023	41,298	-
YoY %	-	157.16%	-0.01%	0.00%	-	183.36%	-	-
Horiz. %	-	225.01%	87.50%	87.50%	-	283.36%	100.00%	-
Div Payout %	-	73.70%	39.66%	62.07%	-	112.26%	57.71%	-
YoY %	-	85.83%	-36.10%	0.00%	-	94.52%	-	-
Horiz. %	-	127.71%	68.72%	107.56%	-	194.52%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	825,905	900,650	803,877	741,165	647,139	363,749	330,982	84.07%
YoY %	-8.30%	12.04%	8.46%	14.53%	77.91%	9.90%	-	-
Horiz. %	249.53%	272.11%	242.88%	223.93%	195.52%	109.90%	100.00%	-
NOSH	137,650	137,665	137,659	137,668	137,671	137,674	137,662	-0.00%
YoY %	-0.01%	0.00%	-0.01%	-0.00%	-0.00%	0.01%	-	-
Horiz. %	99.99%	100.00%	100.00%	100.00%	100.01%	100.01%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	19.87%	18.05%	15.61%	15.43%	16.82%	16.32%	13.72%	-
YoY %	10.08%	15.63%	1.17%	-8.26%	3.06%	18.95%	-	-
Horiz. %	144.83%	131.56%	113.78%	112.46%	122.59%	118.95%	100.00%	-
ROE	4.64%	14.00%	11.33%	7.86%	5.48%	28.66%	21.62%	-
YoY %	-66.86%	23.57%	44.15%	43.43%	-80.88%	32.56%	-	-
Horiz. %	21.46%	64.75%	52.41%	36.36%	25.35%	132.56%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	140.11	507.36	424.15	274.03	153.20	463.94	378.90	-48.51%
YoY %	-72.38%	19.62%	54.78%	78.87%	-66.98%	22.44%	-	-
Horiz. %	36.98%	133.90%	111.94%	72.32%	40.43%	122.44%	100.00%	-
EPS	17.86	58.75	66.19	42.29	25.77	75.72	51.98	-50.97%
YoY %	-69.60%	-11.24%	56.51%	64.11%	-65.97%	45.67%	-	-
Horiz. %	34.36%	113.02%	127.34%	81.36%	49.58%	145.67%	100.00%	-
DPS	0.00	67.50	26.25	26.25	0.00	85.00	30.00	-
YoY %	0.00%	157.14%	0.00%	0.00%	0.00%	183.33%	-	-
Horiz. %	0.00%	225.00%	87.50%	87.50%	0.00%	283.33%	100.00%	-
NAPS	6.00	6.5423	5.8396	5.3837	4.7006	2.6421	2.4043	84.08%
YoY %	-8.29%	12.03%	8.47%	14.53%	77.91%	9.89%	-	-
Horiz. %	249.55%	272.11%	242.88%	223.92%	195.51%	109.89%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 137,663
RPS	48.41	175.32	146.56	94.70	52.94	160.33	130.93	-48.51%
YoY %	-72.39%	19.62%	54.76%	78.88%	-66.98%	22.45%	-	-
Horiz. %	36.97%	133.90%	111.94%	72.33%	40.43%	122.45%	100.00%	-
EPS	9.62	31.65	22.87	14.61	8.91	26.17	17.96	-34.07%
YoY %	-69.61%	38.39%	56.54%	63.97%	-65.95%	45.71%	-	-
Horiz. %	53.56%	176.22%	127.34%	81.35%	49.61%	145.71%	100.00%	-
DPS	0.00	23.33	9.07	9.07	0.00	29.37	10.37	-
YoY %	0.00%	157.22%	0.00%	0.00%	0.00%	183.22%	-	-
Horiz. %	0.00%	224.98%	87.46%	87.46%	0.00%	283.22%	100.00%	-
NAPS	2.0731	2.2608	2.0179	1.8604	1.6244	0.9131	0.8308	84.07%
YoY %	-8.30%	12.04%	8.47%	14.53%	77.90%	9.91%	-	-
Horiz. %	249.53%	272.12%	242.89%	223.93%	195.52%	109.91%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	13.72	13.70	12.40	11.20	9.00	9.45	10.40	-
P/RPS	9.79	2.70	2.92	4.09	5.87	2.04	2.74	133.89%
YoY %	262.59%	-7.53%	-28.61%	-30.32%	187.75%	-25.55%	-	-
Horiz. %	357.30%	98.54%	106.57%	149.27%	214.23%	74.45%	100.00%	-
P/EPS	49.28	14.96	18.73	26.48	34.92	12.48	20.01	82.46%
YoY %	229.41%	-20.13%	-29.27%	-24.17%	179.81%	-37.63%	-	-
Horiz. %	246.28%	74.76%	93.60%	132.33%	174.51%	62.37%	100.00%	-
EY	2.03	6.69	5.34	3.78	2.86	8.01	5.00	-45.20%
YoY %	-69.66%	25.28%	41.27%	32.17%	-64.29%	60.20%	-	-
Horiz. %	40.60%	133.80%	106.80%	75.60%	57.20%	160.20%	100.00%	-
DY	0.00	4.93	2.12	2.34	0.00	8.99	2.88	-
YoY %	0.00%	132.55%	-9.40%	0.00%	0.00%	212.15%	-	-
Horiz. %	0.00%	171.18%	73.61%	81.25%	0.00%	312.15%	100.00%	-
P/NAPS	2.29	2.09	2.12	2.08	1.91	3.58	4.33	-34.62%
YoY %	9.57%	-1.42%	1.92%	8.90%	-46.65%	-17.32%	-	-
Horiz. %	52.89%	48.27%	48.96%	48.04%	44.11%	82.68%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	08/04/10	07/01/10	08/10/09	06/07/09	08/04/09	08/01/09	09/10/08	-
Price	13.80	14.14	12.22	11.50	9.10	9.80	10.10	-
P/RPS	9.85	2.79	2.88	4.20	5.94	2.11	2.67	138.94%
YoY %	253.05%	-3.12%	-31.43%	-29.29%	181.52%	-20.97%	-	-
Horiz. %	368.91%	104.49%	107.87%	157.30%	222.47%	79.03%	100.00%	-
P/EPS	49.57	15.44	18.46	27.19	35.31	12.94	19.43	86.81%
YoY %	221.05%	-16.36%	-32.11%	-23.00%	172.87%	-33.40%	-	-
Horiz. %	255.12%	79.46%	95.01%	139.94%	181.73%	66.60%	100.00%	-
EY	2.02	6.48	5.42	3.68	2.83	7.73	5.15	-46.44%
YoY %	-68.83%	19.56%	47.28%	30.04%	-63.39%	50.10%	-	-
Horiz. %	39.22%	125.83%	105.24%	71.46%	54.95%	150.10%	100.00%	-
DY	0.00	4.77	2.15	2.28	0.00	8.67	2.97	-
YoY %	0.00%	121.86%	-5.70%	0.00%	0.00%	191.92%	-	-
Horiz. %	0.00%	160.61%	72.39%	76.77%	0.00%	291.92%	100.00%	-
P/NAPS	2.30	2.16	2.09	2.14	1.94	3.71	4.20	-33.08%
YoY %	6.48%	3.35%	-2.34%	10.31%	-47.71%	-11.67%	-	-
Horiz. %	54.76%	51.43%	49.76%	50.95%	46.19%	88.33%	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