[LPI] QoQ TTM Result on 30-Jun-2003 [#2]

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
TTM Result
Revenue	358,798	344,548	344,104	325,567	306,388	292,419	278,108	18.49%
YoY %	4.14%	0.13%	5.69%	6.26%	4.78%	5.15%	-	-
Horiz. %	129.01%	123.89%	123.73%	117.06%	110.17%	105.15%	100.00%	-
PBT	47,785	43,569	42,597	41,724	36,370	36,291	34,302	24.70%
YoY %	9.68%	2.28%	2.09%	14.72%	0.22%	5.80%	-	-
Horiz. %	139.31%	127.02%	124.18%	121.64%	106.03%	105.80%	100.00%	-
Tax	-9,530	-8,272	-8,398	-9,308	-7,902	-7,849	-8,714	6.14%
YoY %	-15.21%	1.50%	9.78%	-17.79%	-0.68%	9.93%	-	-
Horiz. %	109.36%	94.93%	96.37%	106.82%	90.68%	90.07%	100.00%	-
NP	38,255	35,297	34,199	32,416	28,468	28,442	25,588	30.71%
YoY %	8.38%	3.21%	5.50%	13.87%	0.09%	11.15%	-	-
Horiz. %	149.50%	137.94%	133.65%	126.68%	111.26%	111.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,255	35,297	34,199	32,416	28,468	28,442	25,588	30.71%
YoY %	8.38%	3.21%	5.50%	13.87%	0.09%	11.15%	-	-
Horiz. %	149.50%	137.94%	133.65%	126.68%	111.26%	111.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.94%	18.99%	19.72%	22.31%	21.73%	21.63%	25.40%	-
YoY %	5.00%	-3.70%	-11.61%	2.67%	0.46%	-14.84%	-	-
Horiz. %	78.50%	74.76%	77.64%	87.83%	85.55%	85.16%	100.00%	-
Total Cost	320,543	309,251	309,905	293,151	277,920	263,977	252,520	17.21%
YoY %	3.65%	-0.21%	5.72%	5.48%	5.28%	4.54%	-	-
Horiz. %	126.94%	122.47%	122.72%	116.09%	110.06%	104.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	288,270	291,240	280,948	270,132	274,951	255,615	247,770	10.60%
YoY %	-1.02%	3.66%	4.00%	-1.75%	7.56%	3.17%	-	-
Horiz. %	116.35%	117.54%	113.39%	109.03%	110.97%	103.17%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Dividend
Div	29,791	29,791	16,824	16,824	16,824	16,824	16,098	50.67%
YoY %	0.00%	77.07%	0.00%	0.00%	0.00%	4.51%	-	-
Horiz. %	185.06%	185.06%	104.51%	104.51%	104.51%	104.51%	100.00%	-
Div Payout %	77.88%	84.40%	49.19%	51.90%	59.10%	59.15%	62.91%	-
YoY %	-7.73%	71.58%	-5.22%	-12.18%	-0.08%	-5.98%	-	-
Horiz. %	123.80%	134.16%	78.19%	82.50%	93.94%	94.02%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Equity
Net Worth	288,270	291,240	280,948	270,132	274,951	255,615	247,770	10.60%
YoY %	-1.02%	3.66%	4.00%	-1.75%	7.56%	3.17%	-	-
Horiz. %	116.35%	117.54%	113.39%	109.03%	110.97%	103.17%	100.00%	-
NOSH	122,788	119,165	119,202	118,557	118,636	112,161	112,787	5.82%
YoY %	3.04%	-0.03%	0.54%	-0.07%	5.77%	-0.56%	-	-
Horiz. %	108.87%	105.65%	105.69%	105.12%	105.19%	99.44%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Ratio Analysis
NP Margin	10.66%	10.24%	9.94%	9.96%	9.29%	9.73%	9.20%	-
YoY %	4.10%	3.02%	-0.20%	7.21%	-4.52%	5.76%	-	-
Horiz. %	115.87%	111.30%	108.04%	108.26%	100.98%	105.76%	100.00%	-
ROE	13.27%	12.12%	12.17%	12.00%	10.35%	11.13%	10.33%	-
YoY %	9.49%	-0.41%	1.42%	15.94%	-7.01%	7.74%	-	-
Horiz. %	128.46%	117.33%	117.81%	116.17%	100.19%	107.74%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Per Share
RPS	292.21	289.13	288.67	274.61	258.26	260.71	246.58	11.97%
YoY %	1.07%	0.16%	5.12%	6.33%	-0.94%	5.73%	-	-
Horiz. %	118.51%	117.26%	117.07%	111.37%	104.74%	105.73%	100.00%	-
EPS	31.16	29.62	28.69	27.34	24.00	25.36	22.69	23.52%
YoY %	5.20%	3.24%	4.94%	13.92%	-5.36%	11.77%	-	-
Horiz. %	137.33%	130.54%	126.44%	120.49%	105.77%	111.77%	100.00%	-
DPS	24.26	25.00	14.11	14.19	14.18	15.00	14.27	42.39%
YoY %	-2.96%	77.18%	-0.56%	0.07%	-5.47%	5.12%	-	-
Horiz. %	170.01%	175.19%	98.88%	99.44%	99.37%	105.12%	100.00%	-
NAPS	2.3477	2.444	2.3569	2.2785	2.3176	2.279	2.1968	4.52%
YoY %	-3.94%	3.70%	3.44%	-1.69%	1.69%	3.74%	-	-
Horiz. %	106.87%	111.25%	107.29%	103.72%	105.50%	103.74%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 118,557
RPS	90.06	86.49	86.38	81.72	76.91	73.40	69.81	18.48%
YoY %	4.13%	0.13%	5.70%	6.25%	4.78%	5.14%	-	-
Horiz. %	129.01%	123.89%	123.74%	117.06%	110.17%	105.14%	100.00%	-
EPS	9.60	8.86	8.58	8.14	7.15	7.14	6.42	30.73%
YoY %	8.35%	3.26%	5.41%	13.85%	0.14%	11.21%	-	-
Horiz. %	149.53%	138.01%	133.64%	126.79%	111.37%	111.21%	100.00%	-
DPS	7.48	7.48	4.22	4.22	4.22	4.22	4.04	50.72%
YoY %	0.00%	77.25%	0.00%	0.00%	0.00%	4.46%	-	-
Horiz. %	185.15%	185.15%	104.46%	104.46%	104.46%	104.46%	100.00%	-
NAPS	0.7236	0.7311	0.7052	0.6781	0.6902	0.6416	0.6219	10.61%
YoY %	-1.03%	3.67%	4.00%	-1.75%	7.57%	3.17%	-	-
Horiz. %	116.35%	117.56%	113.39%	109.04%	110.98%	103.17%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	-
Price	4.58	4.14	4.00	3.98	3.78	3.80	3.50	-
P/RPS	1.57	1.43	1.39	1.45	1.46	1.46	1.42	6.91%
YoY %	9.79%	2.88%	-4.14%	-0.68%	0.00%	2.82%	-	-
Horiz. %	110.56%	100.70%	97.89%	102.11%	102.82%	102.82%	100.00%	-
P/EPS	14.70	13.98	13.94	14.56	15.75	14.99	15.43	-3.17%
YoY %	5.15%	0.29%	-4.26%	-7.56%	5.07%	-2.85%	-	-
Horiz. %	95.27%	90.60%	90.34%	94.36%	102.07%	97.15%	100.00%	-
EY	6.80	7.15	7.17	6.87	6.35	6.67	6.48	3.26%
YoY %	-4.90%	-0.28%	4.37%	8.19%	-4.80%	2.93%	-	-
Horiz. %	104.94%	110.34%	110.65%	106.02%	97.99%	102.93%	100.00%	-
DY	5.30	6.04	3.53	3.57	3.75	3.95	4.08	19.03%
YoY %	-12.25%	71.10%	-1.12%	-4.80%	-5.06%	-3.19%	-	-
Horiz. %	129.90%	148.04%	86.52%	87.50%	91.91%	96.81%	100.00%	-
P/NAPS	1.95	1.69	1.70	1.75	1.63	1.67	1.59	14.56%
YoY %	15.38%	-0.59%	-2.86%	7.36%	-2.40%	5.03%	-	-
Horiz. %	122.64%	106.29%	106.92%	110.06%	102.52%	105.03%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	29/04/04	19/01/04	08/10/03	24/07/03	28/04/03	27/01/03	28/10/02	-
Price	4.30	4.14	4.04	3.96	3.84	3.80	3.62	-
P/RPS	1.47	1.43	1.40	1.44	1.49	1.46	1.47	0.00%
YoY %	2.80%	2.14%	-2.78%	-3.36%	2.05%	-0.68%	-	-
Horiz. %	100.00%	97.28%	95.24%	97.96%	101.36%	99.32%	100.00%	-
P/EPS	13.80	13.98	14.08	14.48	16.00	14.99	15.96	-9.23%
YoY %	-1.29%	-0.71%	-2.76%	-9.50%	6.74%	-6.08%	-	-
Horiz. %	86.47%	87.59%	88.22%	90.73%	100.25%	93.92%	100.00%	-
EY	7.25	7.15	7.10	6.90	6.25	6.67	6.27	10.15%
YoY %	1.40%	0.70%	2.90%	10.40%	-6.30%	6.38%	-	-
Horiz. %	115.63%	114.04%	113.24%	110.05%	99.68%	106.38%	100.00%	-
DY	5.64	6.04	3.49	3.58	3.69	3.95	3.94	26.98%
YoY %	-6.62%	73.07%	-2.51%	-2.98%	-6.58%	0.25%	-	-
Horiz. %	143.15%	153.30%	88.58%	90.86%	93.65%	100.25%	100.00%	-
P/NAPS	1.83	1.69	1.71	1.74	1.66	1.67	1.65	7.13%
YoY %	8.28%	-1.17%	-1.72%	4.82%	-0.60%	1.21%	-	-
Horiz. %	110.91%	102.42%	103.64%	105.45%	100.61%	101.21%	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