[LPI] QoQ TTM Result on 30-Jun-2006 [#2]

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
TTM Result
Revenue	488,192	473,490	463,274	455,357	463,873	434,763	435,547	7.91%
YoY %	3.11%	2.21%	1.74%	-1.84%	6.70%	-0.18%	-	-
Horiz. %	112.09%	108.71%	106.37%	104.55%	106.50%	99.82%	100.00%	-
PBT	112,177	110,482	99,289	103,964	123,917	103,560	115,738	-2.06%
YoY %	1.53%	11.27%	-4.50%	-16.10%	19.66%	-10.52%	-	-
Horiz. %	96.92%	95.46%	85.79%	89.83%	107.07%	89.48%	100.00%	-
Tax	-32,323	-32,354	-29,095	-29,169	-34,304	-28,857	-32,264	0.12%
YoY %	0.10%	-11.20%	0.25%	14.97%	-18.88%	10.56%	-	-
Horiz. %	100.18%	100.28%	90.18%	90.41%	106.32%	89.44%	100.00%	-
NP	79,854	78,128	70,194	74,795	89,613	74,703	83,474	-2.91%
YoY %	2.21%	11.30%	-6.15%	-16.54%	19.96%	-10.51%	-	-
Horiz. %	95.66%	93.60%	84.09%	89.60%	107.35%	89.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,854	78,128	70,194	74,795	89,613	74,703	83,474	-2.91%
YoY %	2.21%	11.30%	-6.15%	-16.54%	19.96%	-10.51%	-	-
Horiz. %	95.66%	93.60%	84.09%	89.60%	107.35%	89.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.81%	29.28%	29.30%	28.06%	27.68%	27.87%	27.88%	-
YoY %	-1.61%	-0.07%	4.42%	1.37%	-0.68%	-0.04%	-	-
Horiz. %	103.34%	105.02%	105.09%	100.65%	99.28%	99.96%	100.00%	-
Total Cost	408,338	395,362	393,080	380,562	374,260	360,060	352,073	10.39%
YoY %	3.28%	0.58%	3.29%	1.68%	3.94%	2.27%	-	-
Horiz. %	115.98%	112.30%	111.65%	108.09%	106.30%	102.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	341,489	396,256	372,799	384,086	365,922	383,104	361,407	-3.71%
YoY %	-13.82%	6.29%	-2.94%	4.96%	-4.48%	6.00%	-	-
Horiz. %	94.49%	109.64%	103.15%	106.28%	101.25%	106.00%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	144,868	144,868	129,415	129,415	121,884	121,884	101,303	26.95%
YoY %	0.00%	11.94%	0.00%	6.18%	0.00%	20.32%	-	-
Horiz. %	143.00%	143.00%	127.75%	127.75%	120.32%	120.32%	100.00%	-
Div Payout %	181.42%	185.43%	184.37%	173.03%	136.01%	163.16%	121.36%	-
YoY %	-2.16%	0.57%	6.55%	27.22%	-16.64%	34.44%	-	-
Horiz. %	149.49%	152.79%	151.92%	142.58%	112.07%	134.44%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	341,489	396,256	372,799	384,086	365,922	383,104	361,407	-3.71%
YoY %	-13.82%	6.29%	-2.94%	4.96%	-4.48%	6.00%	-	-
Horiz. %	94.49%	109.64%	103.15%	106.28%	101.25%	106.00%	100.00%	-
NOSH	137,970	137,943	138,032	138,056	138,120	135,573	135,470	1.22%
YoY %	0.02%	-0.06%	-0.02%	-0.05%	1.88%	0.08%	-	-
Horiz. %	101.85%	101.83%	101.89%	101.91%	101.96%	100.08%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	16.36%	16.50%	15.15%	16.43%	19.32%	17.18%	19.17%	-
YoY %	-0.85%	8.91%	-7.79%	-14.96%	12.46%	-10.38%	-	-
Horiz. %	85.34%	86.07%	79.03%	85.71%	100.78%	89.62%	100.00%	-
ROE	23.38%	19.72%	18.83%	19.47%	24.49%	19.50%	23.10%	-
YoY %	18.56%	4.73%	-3.29%	-20.50%	25.59%	-15.58%	-	-
Horiz. %	101.21%	85.37%	81.52%	84.29%	106.02%	84.42%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	353.84	343.25	335.63	329.83	335.85	320.68	321.51	6.60%
YoY %	3.09%	2.27%	1.76%	-1.79%	4.73%	-0.26%	-	-
Horiz. %	110.06%	106.76%	104.39%	102.59%	104.46%	99.74%	100.00%	-
EPS	57.88	56.64	50.85	54.18	64.88	55.10	61.62	-4.09%
YoY %	2.19%	11.39%	-6.15%	-16.49%	17.75%	-10.58%	-	-
Horiz. %	93.93%	91.92%	82.52%	87.93%	105.29%	89.42%	100.00%	-
DPS	105.00	105.00	95.00	95.00	88.24	90.00	74.78	25.41%
YoY %	0.00%	10.53%	0.00%	7.66%	-1.96%	20.35%	-	-
Horiz. %	140.41%	140.41%	127.04%	127.04%	118.00%	120.35%	100.00%	-
NAPS	2.4751	2.8726	2.7008	2.7821	2.6493	2.8258	2.6678	-4.87%
YoY %	-13.84%	6.36%	-2.92%	5.01%	-6.25%	5.92%	-	-
Horiz. %	92.78%	107.68%	101.24%	104.28%	99.31%	105.92%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 138,056
RPS	122.54	118.85	116.29	114.30	116.44	109.13	109.33	7.90%
YoY %	3.10%	2.20%	1.74%	-1.84%	6.70%	-0.18%	-	-
Horiz. %	112.08%	108.71%	106.37%	104.55%	106.50%	99.82%	100.00%	-
EPS	20.04	19.61	17.62	18.77	22.49	18.75	20.95	-2.91%
YoY %	2.19%	11.29%	-6.13%	-16.54%	19.95%	-10.50%	-	-
Horiz. %	95.66%	93.60%	84.11%	89.59%	107.35%	89.50%	100.00%	-
DPS	36.36	36.36	32.49	32.49	30.59	30.59	25.43	26.94%
YoY %	0.00%	11.91%	0.00%	6.21%	0.00%	20.29%	-	-
Horiz. %	142.98%	142.98%	127.76%	127.76%	120.29%	120.29%	100.00%	-
NAPS	0.8572	0.9947	0.9358	0.9641	0.9185	0.9616	0.9072	-3.71%
YoY %	-13.82%	6.29%	-2.94%	4.96%	-4.48%	6.00%	-	-
Horiz. %	94.49%	109.65%	103.15%	106.27%	101.25%	106.00%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	9.85	9.35	8.30	7.45	7.20	8.30	8.40	-
P/RPS	2.78	2.72	2.47	2.26	2.14	2.59	2.61	4.30%
YoY %	2.21%	10.12%	9.29%	5.61%	-17.37%	-0.77%	-	-
Horiz. %	106.51%	104.21%	94.64%	86.59%	81.99%	99.23%	100.00%	-
P/EPS	17.02	16.51	16.32	13.75	11.10	15.06	13.63	15.97%
YoY %	3.09%	1.16%	18.69%	23.87%	-26.29%	10.49%	-	-
Horiz. %	124.87%	121.13%	119.74%	100.88%	81.44%	110.49%	100.00%	-
EY	5.88	6.06	6.13	7.27	9.01	6.64	7.34	-13.75%
YoY %	-2.97%	-1.14%	-15.68%	-19.31%	35.69%	-9.54%	-	-
Horiz. %	80.11%	82.56%	83.51%	99.05%	122.75%	90.46%	100.00%	-
DY	10.66	11.23	11.45	12.75	12.26	10.84	8.90	12.79%
YoY %	-5.08%	-1.92%	-10.20%	4.00%	13.10%	21.80%	-	-
Horiz. %	119.78%	126.18%	128.65%	143.26%	137.75%	121.80%	100.00%	-
P/NAPS	3.98	3.25	3.07	2.68	2.72	2.94	3.15	16.88%
YoY %	22.46%	5.86%	14.55%	-1.47%	-7.48%	-6.67%	-	-
Horiz. %	126.35%	103.17%	97.46%	85.08%	86.35%	93.33%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	05/04/07	03/01/07	05/10/06	06/07/06	06/04/06	06/01/06	07/10/05	-
Price	10.20	9.50	8.30	7.65	7.20	8.35	7.95	-
P/RPS	2.88	2.77	2.47	2.32	2.14	2.60	2.47	10.79%
YoY %	3.97%	12.15%	6.47%	8.41%	-17.69%	5.26%	-	-
Horiz. %	116.60%	112.15%	100.00%	93.93%	86.64%	105.26%	100.00%	-
P/EPS	17.62	16.77	16.32	14.12	11.10	15.15	12.90	23.12%
YoY %	5.07%	2.76%	15.58%	27.21%	-26.73%	17.44%	-	-
Horiz. %	136.59%	130.00%	126.51%	109.46%	86.05%	117.44%	100.00%	-
EY	5.67	5.96	6.13	7.08	9.01	6.60	7.75	-18.82%
YoY %	-4.87%	-2.77%	-13.42%	-21.42%	36.52%	-14.84%	-	-
Horiz. %	73.16%	76.90%	79.10%	91.35%	116.26%	85.16%	100.00%	-
DY	10.29	11.05	11.45	12.42	12.26	10.78	9.41	6.14%
YoY %	-6.88%	-3.49%	-7.81%	1.31%	13.73%	14.56%	-	-
Horiz. %	109.35%	117.43%	121.68%	131.99%	130.29%	114.56%	100.00%	-
P/NAPS	4.12	3.31	3.07	2.75	2.72	2.95	2.98	24.12%
YoY %	24.47%	7.82%	11.64%	1.10%	-7.80%	-1.01%	-	-
Horiz. %	138.26%	111.07%	103.02%	92.28%	91.28%	98.99%	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