[LPI] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	698,462	583,878	377,253	210,907	638,728	521,598	329,870	64.66%
YoY %	19.62%	54.77%	78.87%	-66.98%	22.46%	58.12%	-	-
Horiz. %	211.74%	177.00%	114.36%	63.94%	193.63%	158.12%	100.00%	-
PBT	161,335	114,815	72,231	42,237	141,564	97,047	61,668	89.53%
YoY %	40.52%	58.96%	71.01%	-70.16%	45.87%	57.37%	-	-
Horiz. %	261.62%	186.18%	117.13%	68.49%	229.56%	157.37%	100.00%	-
Tax	-35,247	-23,698	-14,011	-6,759	-37,317	-25,490	-16,347	66.66%
YoY %	-48.73%	-69.14%	-107.29%	81.89%	-46.40%	-55.93%	-	-
Horiz. %	215.62%	144.97%	85.71%	41.35%	228.28%	155.93%	100.00%	-
NP	126,088	91,117	58,220	35,478	104,247	71,557	45,321	97.44%
YoY %	38.38%	56.50%	64.10%	-65.97%	45.68%	57.89%	-	-
Horiz. %	278.21%	201.05%	128.46%	78.28%	230.02%	157.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	126,088	91,117	58,220	35,478	104,247	71,557	45,321	97.44%
YoY %	38.38%	56.50%	64.10%	-65.97%	45.68%	57.89%	-	-
Horiz. %	278.21%	201.05%	128.46%	78.28%	230.02%	157.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.85%	20.64%	19.40%	16.00%	26.36%	26.27%	26.51%	-
YoY %	5.86%	6.39%	21.25%	-39.30%	0.34%	-0.91%	-	-
Horiz. %	82.42%	77.86%	73.18%	60.35%	99.43%	99.09%	100.00%	-
Total Cost	572,374	492,761	319,033	175,429	534,481	450,041	284,549	59.14%
YoY %	16.16%	54.45%	81.86%	-67.18%	18.76%	58.16%	-	-
Horiz. %	201.15%	173.17%	112.12%	61.65%	187.83%	158.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	900,650	803,877	741,165	647,139	363,749	330,982	335,116	92.95%
YoY %	12.04%	8.46%	14.53%	77.91%	9.90%	-1.23%	-	-
Horiz. %	268.76%	239.88%	221.17%	193.11%	108.54%	98.77%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	92,924	36,135	36,137	-	117,023	41,298	41,301	71.44%
YoY %	157.16%	-0.01%	0.00%	-	183.36%	-0.01%	-	-
Horiz. %	224.99%	87.49%	87.50%	-	283.34%	99.99%	100.00%	-
Div Payout %	73.70%	39.66%	62.07%	-	112.26%	57.71%	91.13%	-
YoY %	85.83%	-36.10%	0.00%	-	94.52%	-36.67%	-	-
Horiz. %	80.87%	43.52%	68.11%	-	123.19%	63.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	900,650	803,877	741,165	647,139	363,749	330,982	335,116	92.95%
YoY %	12.04%	8.46%	14.53%	77.91%	9.90%	-1.23%	-	-
Horiz. %	268.76%	239.88%	221.17%	193.11%	108.54%	98.77%	100.00%	-
NOSH	137,665	137,659	137,668	137,671	137,674	137,662	137,670	-0.00%
YoY %	0.00%	-0.01%	-0.00%	-0.00%	0.01%	-0.01%	-	-
Horiz. %	100.00%	99.99%	100.00%	100.00%	100.00%	99.99%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	18.05%	15.61%	15.43%	16.82%	16.32%	13.72%	13.74%	-
YoY %	15.63%	1.17%	-8.26%	3.06%	18.95%	-0.15%	-	-
Horiz. %	131.37%	113.61%	112.30%	122.42%	118.78%	99.85%	100.00%	-
ROE	14.00%	11.33%	7.86%	5.48%	28.66%	21.62%	13.52%	-
YoY %	23.57%	44.15%	43.43%	-80.88%	32.56%	59.91%	-	-
Horiz. %	103.55%	83.80%	58.14%	40.53%	211.98%	159.91%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	507.36	424.15	274.03	153.20	463.94	378.90	239.61	64.66%
YoY %	19.62%	54.78%	78.87%	-66.98%	22.44%	58.13%	-	-
Horiz. %	211.74%	177.02%	114.37%	63.94%	193.62%	158.13%	100.00%	-
EPS	58.75	66.19	42.29	25.77	75.72	51.98	32.92	46.97%
YoY %	-11.24%	56.51%	64.11%	-65.97%	45.67%	57.90%	-	-
Horiz. %	178.46%	201.06%	128.46%	78.28%	230.01%	157.90%	100.00%	-
DPS	67.50	26.25	26.25	0.00	85.00	30.00	30.00	71.45%
YoY %	157.14%	0.00%	0.00%	0.00%	183.33%	0.00%	-	-
Horiz. %	225.00%	87.50%	87.50%	0.00%	283.33%	100.00%	100.00%	-
NAPS	6.5423	5.8396	5.3837	4.7006	2.6421	2.4043	2.4342	92.96%
YoY %	12.03%	8.47%	14.53%	77.91%	9.89%	-1.23%	-	-
Horiz. %	268.77%	239.90%	221.17%	193.11%	108.54%	98.77%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 137,671
RPS	175.32	146.56	94.70	52.94	160.33	130.93	82.80	64.66%
YoY %	19.62%	54.76%	78.88%	-66.98%	22.45%	58.13%	-	-
Horiz. %	211.74%	177.00%	114.37%	63.94%	193.64%	158.13%	100.00%	-
EPS	31.65	22.87	14.61	8.91	26.17	17.96	11.38	97.39%
YoY %	38.39%	56.54%	63.97%	-65.95%	45.71%	57.82%	-	-
Horiz. %	278.12%	200.97%	128.38%	78.30%	229.96%	157.82%	100.00%	-
DPS	23.33	9.07	9.07	0.00	29.37	10.37	10.37	71.44%
YoY %	157.22%	0.00%	0.00%	0.00%	183.22%	0.00%	-	-
Horiz. %	224.98%	87.46%	87.46%	0.00%	283.22%	100.00%	100.00%	-
NAPS	2.2608	2.0179	1.8604	1.6244	0.9131	0.8308	0.8412	92.95%
YoY %	12.04%	8.47%	14.53%	77.90%	9.91%	-1.24%	-	-
Horiz. %	268.76%	239.88%	221.16%	193.11%	108.55%	98.76%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	13.70	12.40	11.20	9.00	9.45	10.40	11.80	-
P/RPS	2.70	2.92	4.09	5.87	2.04	2.74	4.92	-32.89%
YoY %	-7.53%	-28.61%	-30.32%	187.75%	-25.55%	-44.31%	-	-
Horiz. %	54.88%	59.35%	83.13%	119.31%	41.46%	55.69%	100.00%	-
P/EPS	14.96	18.73	26.48	34.92	12.48	20.01	35.84	-44.05%
YoY %	-20.13%	-29.27%	-24.17%	179.81%	-37.63%	-44.17%	-	-
Horiz. %	41.74%	52.26%	73.88%	97.43%	34.82%	55.83%	100.00%	-
EY	6.69	5.34	3.78	2.86	8.01	5.00	2.79	78.86%
YoY %	25.28%	41.27%	32.17%	-64.29%	60.20%	79.21%	-	-
Horiz. %	239.78%	191.40%	135.48%	102.51%	287.10%	179.21%	100.00%	-
DY	4.93	2.12	2.34	0.00	8.99	2.88	2.54	55.41%
YoY %	132.55%	-9.40%	0.00%	0.00%	212.15%	13.39%	-	-
Horiz. %	194.09%	83.46%	92.13%	0.00%	353.94%	113.39%	100.00%	-
P/NAPS	2.09	2.12	2.08	1.91	3.58	4.33	4.85	-42.86%
YoY %	-1.42%	1.92%	8.90%	-46.65%	-17.32%	-10.72%	-	-
Horiz. %	43.09%	43.71%	42.89%	39.38%	73.81%	89.28%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	07/01/10	08/10/09	06/07/09	08/04/09	08/01/09	09/10/08	09/07/08	-
Price	14.14	12.22	11.50	9.10	9.80	10.10	11.10	-
P/RPS	2.79	2.88	4.20	5.94	2.11	2.67	4.63	-28.59%
YoY %	-3.12%	-31.43%	-29.29%	181.52%	-20.97%	-42.33%	-	-
Horiz. %	60.26%	62.20%	90.71%	128.29%	45.57%	57.67%	100.00%	-
P/EPS	15.44	18.46	27.19	35.31	12.94	19.43	33.72	-40.50%
YoY %	-16.36%	-32.11%	-23.00%	172.87%	-33.40%	-42.38%	-	-
Horiz. %	45.79%	54.74%	80.63%	104.72%	38.37%	57.62%	100.00%	-
EY	6.48	5.42	3.68	2.83	7.73	5.15	2.97	67.98%
YoY %	19.56%	47.28%	30.04%	-63.39%	50.10%	73.40%	-	-
Horiz. %	218.18%	182.49%	123.91%	95.29%	260.27%	173.40%	100.00%	-
DY	4.77	2.15	2.28	0.00	8.67	2.97	2.70	45.98%
YoY %	121.86%	-5.70%	0.00%	0.00%	191.92%	10.00%	-	-
Horiz. %	176.67%	79.63%	84.44%	0.00%	321.11%	110.00%	100.00%	-
P/NAPS	2.16	2.09	2.14	1.94	3.71	4.20	4.56	-39.15%
YoY %	3.35%	-2.34%	10.31%	-47.71%	-11.67%	-7.89%	-	-
Horiz. %	47.37%	45.83%	46.93%	42.54%	81.36%	92.11%	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