[LPI] QoQ TTM Result on 30-Jun-2015 [#2]

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
TTM Result
Revenue	1,313,417	1,284,586	1,245,131	1,196,860	1,183,625	1,169,693	1,165,174	8.30%
YoY %	2.24%	3.17%	4.03%	1.12%	1.19%	0.39%	-	-
Horiz. %	112.72%	110.25%	106.86%	102.72%	101.58%	100.39%	100.00%	-
PBT	404,501	393,066	400,749	383,299	350,021	341,949	279,959	27.77%
YoY %	2.91%	-1.92%	4.55%	9.51%	2.36%	22.14%	-	-
Horiz. %	144.49%	140.40%	143.15%	136.91%	125.03%	122.14%	100.00%	-
Tax	-75,323	-72,077	-64,912	-59,109	-60,389	-58,933	-61,610	14.32%
YoY %	-4.50%	-11.04%	-9.82%	2.12%	-2.47%	4.35%	-	-
Horiz. %	122.26%	116.99%	105.36%	95.94%	98.02%	95.65%	100.00%	-
NP	329,178	320,989	335,837	324,190	289,632	283,016	218,349	31.44%
YoY %	2.55%	-4.42%	3.59%	11.93%	2.34%	29.62%	-	-
Horiz. %	150.76%	147.01%	153.81%	148.47%	132.65%	129.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	329,178	320,989	335,837	324,190	289,632	283,016	218,349	31.44%
YoY %	2.55%	-4.42%	3.59%	11.93%	2.34%	29.62%	-	-
Horiz. %	150.76%	147.01%	153.81%	148.47%	132.65%	129.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.62%	18.34%	16.20%	15.42%	17.25%	17.23%	22.01%	-
YoY %	1.53%	13.21%	5.06%	-10.61%	0.12%	-21.72%	-	-
Horiz. %	84.60%	83.33%	73.60%	70.06%	78.37%	78.28%	100.00%	-
Total Cost	984,239	963,597	909,294	872,670	893,993	886,677	946,825	2.61%
YoY %	2.14%	5.97%	4.20%	-2.39%	0.83%	-6.35%	-	-
Horiz. %	103.95%	101.77%	96.04%	92.17%	94.42%	93.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,648,044	1,738,610	1,616,439	1,665,673	1,623,511	1,649,344	1,610,360	1.55%
YoY %	-5.21%	7.56%	-2.96%	2.60%	-1.57%	2.42%	-	-
Horiz. %	102.34%	107.96%	100.38%	103.43%	100.82%	102.42%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	232,390	232,390	187,865	187,865	165,533	165,533	158,582	28.98%
YoY %	0.00%	23.70%	0.00%	13.49%	0.00%	4.38%	-	-
Horiz. %	146.54%	146.54%	118.47%	118.47%	104.38%	104.38%	100.00%	-
Div Payout %	70.60%	72.40%	55.94%	57.95%	57.15%	58.49%	72.63%	-
YoY %	-2.49%	29.42%	-3.47%	1.40%	-2.29%	-19.47%	-	-
Horiz. %	97.21%	99.68%	77.02%	79.79%	78.69%	80.53%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	1,648,044	1,738,610	1,616,439	1,665,673	1,623,511	1,649,344	1,610,360	1.55%
YoY %	-5.21%	7.56%	-2.96%	2.60%	-1.57%	2.42%	-	-
Horiz. %	102.34%	107.96%	100.38%	103.43%	100.82%	102.42%	100.00%	-
NOSH	331,986	331,986	331,986	331,986	331,986	220,852	220,298	31.41%
YoY %	0.00%	0.00%	0.00%	0.00%	50.32%	0.25%	-	-
Horiz. %	150.70%	150.70%	150.70%	150.70%	150.70%	100.25%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	25.06%	24.99%	26.97%	27.09%	24.47%	24.20%	18.74%	-
YoY %	0.28%	-7.34%	-0.44%	10.71%	1.12%	29.14%	-	-
Horiz. %	133.72%	133.35%	143.92%	144.56%	130.58%	129.14%	100.00%	-
ROE	19.97%	18.46%	20.78%	19.46%	17.84%	17.16%	13.56%	-
YoY %	8.18%	-11.16%	6.78%	9.08%	3.96%	26.55%	-	-
Horiz. %	147.27%	136.14%	153.24%	143.51%	131.56%	126.55%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	395.62	386.94	375.06	360.52	356.53	529.63	528.91	-17.58%
YoY %	2.24%	3.17%	4.03%	1.12%	-32.68%	0.14%	-	-
Horiz. %	74.80%	73.16%	70.91%	68.16%	67.41%	100.14%	100.00%	-
EPS	99.15	96.69	101.16	97.65	87.24	128.15	99.12	0.02%
YoY %	2.54%	-4.42%	3.59%	11.93%	-31.92%	29.29%	-	-
Horiz. %	100.03%	97.55%	102.06%	98.52%	88.01%	129.29%	100.00%	-
DPS	70.00	70.00	56.59	56.59	49.86	75.00	72.00	-1.85%
YoY %	0.00%	23.70%	0.00%	13.50%	-33.52%	4.17%	-	-
Horiz. %	97.22%	97.22%	78.60%	78.60%	69.25%	104.17%	100.00%	-
NAPS	4.9642	5.237	4.869	5.0173	4.8903	7.4681	7.3099	-22.72%
YoY %	-5.21%	7.56%	-2.96%	2.60%	-34.52%	2.16%	-	-
Horiz. %	67.91%	71.64%	66.61%	68.64%	66.90%	102.16%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 331,986
RPS	329.69	322.45	312.55	300.43	297.11	293.61	292.48	8.30%
YoY %	2.25%	3.17%	4.03%	1.12%	1.19%	0.39%	-	-
Horiz. %	112.72%	110.25%	106.86%	102.72%	101.58%	100.39%	100.00%	-
EPS	82.63	80.57	84.30	81.38	72.70	71.04	54.81	31.44%
YoY %	2.56%	-4.42%	3.59%	11.94%	2.34%	29.61%	-	-
Horiz. %	150.76%	147.00%	153.80%	148.48%	132.64%	129.61%	100.00%	-
DPS	58.33	58.33	47.16	47.16	41.55	41.55	39.81	28.97%
YoY %	0.00%	23.69%	0.00%	13.50%	0.00%	4.37%	-	-
Horiz. %	146.52%	146.52%	118.46%	118.46%	104.37%	104.37%	100.00%	-
NAPS	4.1368	4.3642	4.0575	4.1811	4.0753	4.1401	4.0422	1.55%
YoY %	-5.21%	7.56%	-2.96%	2.60%	-1.57%	2.42%	-	-
Horiz. %	102.34%	107.97%	100.38%	103.44%	100.82%	102.42%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	15.36	16.08	13.78	13.88	15.08	18.06	17.58	-
P/RPS	3.88	4.16	3.67	3.85	4.23	3.41	3.32	10.93%
YoY %	-6.73%	13.35%	-4.68%	-8.98%	24.05%	2.71%	-	-
Horiz. %	116.87%	125.30%	110.54%	115.96%	127.41%	102.71%	100.00%	-
P/EPS	15.49	16.63	13.62	14.21	17.29	14.09	17.74	-8.63%
YoY %	-6.86%	22.10%	-4.15%	-17.81%	22.71%	-20.57%	-	-
Horiz. %	87.32%	93.74%	76.78%	80.10%	97.46%	79.43%	100.00%	-
EY	6.46	6.01	7.34	7.04	5.79	7.10	5.64	9.46%
YoY %	7.49%	-18.12%	4.26%	21.59%	-18.45%	25.89%	-	-
Horiz. %	114.54%	106.56%	130.14%	124.82%	102.66%	125.89%	100.00%	-
DY	4.56	4.35	4.11	4.08	3.31	4.15	4.10	7.33%
YoY %	4.83%	5.84%	0.74%	23.26%	-20.24%	1.22%	-	-
Horiz. %	111.22%	106.10%	100.24%	99.51%	80.73%	101.22%	100.00%	-
P/NAPS	3.09	3.07	2.83	2.77	3.08	2.42	2.40	18.33%
YoY %	0.65%	8.48%	2.17%	-10.06%	27.27%	0.83%	-	-
Horiz. %	128.75%	127.92%	117.92%	115.42%	128.33%	100.83%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	07/04/16	27/01/16	08/10/15	08/07/15	08/04/15	28/01/15	08/10/14	-
Price	15.58	15.70	14.44	14.18	14.88	18.50	17.48	-
P/RPS	3.94	4.06	3.85	3.93	4.17	3.49	3.30	12.53%
YoY %	-2.96%	5.45%	-2.04%	-5.76%	19.48%	5.76%	-	-
Horiz. %	119.39%	123.03%	116.67%	119.09%	126.36%	105.76%	100.00%	-
P/EPS	15.71	16.24	14.27	14.52	17.06	14.44	17.64	-7.42%
YoY %	-3.26%	13.81%	-1.72%	-14.89%	18.14%	-18.14%	-	-
Horiz. %	89.06%	92.06%	80.90%	82.31%	96.71%	81.86%	100.00%	-
EY	6.36	6.16	7.01	6.89	5.86	6.93	5.67	7.94%
YoY %	3.25%	-12.13%	1.74%	17.58%	-15.44%	22.22%	-	-
Horiz. %	112.17%	108.64%	123.63%	121.52%	103.35%	122.22%	100.00%	-
DY	4.49	4.46	3.92	3.99	3.35	4.05	4.12	5.89%
YoY %	0.67%	13.78%	-1.75%	19.10%	-17.28%	-1.70%	-	-
Horiz. %	108.98%	108.25%	95.15%	96.84%	81.31%	98.30%	100.00%	-
P/NAPS	3.14	3.00	2.97	2.83	3.04	2.48	2.39	19.93%
YoY %	4.67%	1.01%	4.95%	-6.91%	22.58%	3.77%	-	-
Horiz. %	131.38%	125.52%	124.27%	118.41%	127.20%	103.77%	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