[LPI] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Cumulative Result
Revenue	751,726	561,327	366,736	192,867	698,462	583,878	377,253	58.15%
YoY %	33.92%	53.06%	90.15%	-72.39%	19.62%	54.77%	-	-
Horiz. %	199.26%	148.79%	97.21%	51.12%	185.14%	154.77%	100.00%	-
PBT	181,307	132,172	84,727	48,831	161,335	114,815	72,231	84.38%
YoY %	37.18%	56.00%	73.51%	-69.73%	40.52%	58.96%	-	-
Horiz. %	251.01%	182.99%	117.30%	67.60%	223.36%	158.96%	100.00%	-
Tax	-43,399	-31,201	-19,961	-10,509	-35,247	-23,698	-14,011	112.05%
YoY %	-39.09%	-56.31%	-89.94%	70.18%	-48.73%	-69.14%	-	-
Horiz. %	309.75%	222.69%	142.47%	75.01%	251.57%	169.14%	100.00%	-
NP	137,908	100,971	64,766	38,322	126,088	91,117	58,220	77.41%
YoY %	36.58%	55.90%	69.00%	-69.61%	38.38%	56.50%	-	-
Horiz. %	236.87%	173.43%	111.24%	65.82%	216.57%	156.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,908	100,971	64,766	38,322	126,088	91,117	58,220	77.41%
YoY %	36.58%	55.90%	69.00%	-69.61%	38.38%	56.50%	-	-
Horiz. %	236.87%	173.43%	111.24%	65.82%	216.57%	156.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.94%	23.61%	23.56%	21.52%	21.85%	20.64%	19.40%	-
YoY %	1.40%	0.21%	9.48%	-1.51%	5.86%	6.39%	-	-
Horiz. %	123.40%	121.70%	121.44%	110.93%	112.63%	106.39%	100.00%	-
Total Cost	613,818	460,356	301,970	154,545	572,374	492,761	319,033	54.50%
YoY %	33.34%	52.45%	95.39%	-73.00%	16.16%	54.45%	-	-
Horiz. %	192.40%	144.30%	94.65%	48.44%	179.41%	154.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,138,048	1,068,794	825,921	825,905	900,650	803,877	741,165	32.99%
YoY %	6.48%	29.41%	0.00%	-8.30%	12.04%	8.46%	-	-
Horiz. %	153.55%	144.20%	111.44%	111.43%	121.52%	108.46%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	118,830	21,469	13,765	-	92,924	36,135	36,137	120.65%
YoY %	453.50%	55.97%	0.00%	-	157.16%	-0.01%	-	-
Horiz. %	328.83%	59.41%	38.09%	-	257.14%	99.99%	100.00%	-
Div Payout %	86.17%	21.26%	21.25%	-	73.70%	39.66%	62.07%	-
YoY %	305.32%	0.05%	0.00%	-	85.83%	-36.10%	-	-
Horiz. %	138.83%	34.25%	34.24%	-	118.74%	63.90%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	1,138,048	1,068,794	825,921	825,905	900,650	803,877	741,165	32.99%
YoY %	6.48%	29.41%	0.00%	-8.30%	12.04%	8.46%	-	-
Horiz. %	153.55%	144.20%	111.44%	111.43%	121.52%	108.46%	100.00%	-
NOSH	216,055	214,694	137,653	137,650	137,665	137,659	137,668	34.93%
YoY %	0.63%	55.97%	0.00%	-0.01%	0.00%	-0.01%	-	-
Horiz. %	156.94%	155.95%	99.99%	99.99%	100.00%	99.99%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	18.35%	17.99%	17.66%	19.87%	18.05%	15.61%	15.43%	-
YoY %	2.00%	1.87%	-11.12%	10.08%	15.63%	1.17%	-	-
Horiz. %	118.92%	116.59%	114.45%	128.78%	116.98%	101.17%	100.00%	-
ROE	12.12%	9.45%	7.84%	4.64%	14.00%	11.33%	7.86%	-
YoY %	28.25%	20.54%	68.97%	-66.86%	23.57%	44.15%	-	-
Horiz. %	154.20%	120.23%	99.75%	59.03%	178.12%	144.15%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	347.93	261.45	266.42	140.11	507.36	424.15	274.03	17.20%
YoY %	33.08%	-1.87%	90.15%	-72.38%	19.62%	54.78%	-	-
Horiz. %	126.97%	95.41%	97.22%	51.13%	185.15%	154.78%	100.00%	-
EPS	63.83	47.03	30.18	17.86	58.75	66.19	42.29	31.48%
YoY %	35.72%	55.83%	68.98%	-69.60%	-11.24%	56.51%	-	-
Horiz. %	150.93%	111.21%	71.36%	42.23%	138.92%	156.51%	100.00%	-
DPS	55.00	10.00	10.00	0.00	67.50	26.25	26.25	63.51%
YoY %	450.00%	0.00%	0.00%	0.00%	157.14%	0.00%	-	-
Horiz. %	209.52%	38.10%	38.10%	0.00%	257.14%	100.00%	100.00%	-
NAPS	5.2674	4.9782	6.00	6.00	6.5423	5.8396	5.3837	-1.44%
YoY %	5.81%	-17.03%	0.00%	-8.29%	12.03%	8.47%	-	-
Horiz. %	97.84%	92.47%	111.45%	111.45%	121.52%	108.47%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 137,650
RPS	188.69	140.90	92.06	48.41	175.32	146.56	94.70	58.14%
YoY %	33.92%	53.05%	90.17%	-72.39%	19.62%	54.76%	-	-
Horiz. %	199.25%	148.79%	97.21%	51.12%	185.13%	154.76%	100.00%	-
EPS	34.62	25.35	16.26	9.62	31.65	22.87	14.61	77.46%
YoY %	36.57%	55.90%	69.02%	-69.61%	38.39%	56.54%	-	-
Horiz. %	236.96%	173.51%	111.29%	65.85%	216.63%	156.54%	100.00%	-
DPS	29.83	5.39	3.46	0.00	23.33	9.07	9.07	120.67%
YoY %	453.43%	55.78%	0.00%	0.00%	157.22%	0.00%	-	-
Horiz. %	328.89%	59.43%	38.15%	0.00%	257.22%	100.00%	100.00%	-
NAPS	2.8567	2.6828	2.0732	2.0731	2.2608	2.0179	1.8604	32.99%
YoY %	6.48%	29.40%	0.00%	-8.30%	12.04%	8.47%	-	-
Horiz. %	153.55%	144.21%	111.44%	111.43%	121.52%	108.47%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	13.18	11.74	15.30	13.72	13.70	12.40	11.20	-
P/RPS	3.79	4.49	5.74	9.79	2.70	2.92	4.09	-4.93%
YoY %	-15.59%	-21.78%	-41.37%	262.59%	-7.53%	-28.61%	-	-
Horiz. %	92.67%	109.78%	140.34%	239.36%	66.01%	71.39%	100.00%	-
P/EPS	20.65	24.96	32.52	49.28	14.96	18.73	26.48	-15.23%
YoY %	-17.27%	-23.25%	-34.01%	229.41%	-20.13%	-29.27%	-	-
Horiz. %	77.98%	94.26%	122.81%	186.10%	56.50%	70.73%	100.00%	-
EY	4.84	4.01	3.08	2.03	6.69	5.34	3.78	17.86%
YoY %	20.70%	30.19%	51.72%	-69.66%	25.28%	41.27%	-	-
Horiz. %	128.04%	106.08%	81.48%	53.70%	176.98%	141.27%	100.00%	-
DY	4.17	0.85	0.65	0.00	4.93	2.12	2.34	46.83%
YoY %	390.59%	30.77%	0.00%	0.00%	132.55%	-9.40%	-	-
Horiz. %	178.21%	36.32%	27.78%	0.00%	210.68%	90.60%	100.00%	-
P/NAPS	2.50	2.36	2.55	2.29	2.09	2.12	2.08	13.00%
YoY %	5.93%	-7.45%	11.35%	9.57%	-1.42%	1.92%	-	-
Horiz. %	120.19%	113.46%	122.60%	110.10%	100.48%	101.92%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	11/01/11	07/10/10	08/07/10	08/04/10	07/01/10	08/10/09	06/07/09	-
Price	13.90	11.76	16.28	13.80	14.14	12.22	11.50	-
P/RPS	4.00	4.50	6.11	9.85	2.79	2.88	4.20	-3.19%
YoY %	-11.11%	-26.35%	-37.97%	253.05%	-3.12%	-31.43%	-	-
Horiz. %	95.24%	107.14%	145.48%	234.52%	66.43%	68.57%	100.00%	-
P/EPS	21.78	25.01	34.60	49.57	15.44	18.46	27.19	-13.71%
YoY %	-12.91%	-27.72%	-30.20%	221.05%	-16.36%	-32.11%	-	-
Horiz. %	80.10%	91.98%	127.25%	182.31%	56.79%	67.89%	100.00%	-
EY	4.59	4.00	2.89	2.02	6.48	5.42	3.68	15.82%
YoY %	14.75%	38.41%	43.07%	-68.83%	19.56%	47.28%	-	-
Horiz. %	124.73%	108.70%	78.53%	54.89%	176.09%	147.28%	100.00%	-
DY	3.96	0.85	0.61	0.00	4.77	2.15	2.28	44.34%
YoY %	365.88%	39.34%	0.00%	0.00%	121.86%	-5.70%	-	-
Horiz. %	173.68%	37.28%	26.75%	0.00%	209.21%	94.30%	100.00%	-
P/NAPS	2.64	2.36	2.71	2.30	2.16	2.09	2.14	14.98%
YoY %	11.86%	-12.92%	17.83%	6.48%	3.35%	-2.34%	-	-
Horiz. %	123.36%	110.28%	126.64%	107.48%	100.93%	97.66%	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