[LPI] QoQ TTM Result on 30-Sep-2006 [#3]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	517,716	488,192	473,490	463,274	455,357	463,873	434,763	12.38%
YoY %	6.05%	3.11%	2.21%	1.74%	-1.84%	6.70%	-	-
Horiz. %	119.08%	112.29%	108.91%	106.56%	104.74%	106.70%	100.00%	-
PBT	112,312	112,177	110,482	99,289	103,964	123,917	103,560	5.57%
YoY %	0.12%	1.53%	11.27%	-4.50%	-16.10%	19.66%	-	-
Horiz. %	108.45%	108.32%	106.68%	95.88%	100.39%	119.66%	100.00%	-
Tax	-32,447	-32,323	-32,354	-29,095	-29,169	-34,304	-28,857	8.15%
YoY %	-0.38%	0.10%	-11.20%	0.25%	14.97%	-18.88%	-	-
Horiz. %	112.44%	112.01%	112.12%	100.82%	101.08%	118.88%	100.00%	-
NP	79,865	79,854	78,128	70,194	74,795	89,613	74,703	4.56%
YoY %	0.01%	2.21%	11.30%	-6.15%	-16.54%	19.96%	-	-
Horiz. %	106.91%	106.90%	104.58%	93.96%	100.12%	119.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,865	79,854	78,128	70,194	74,795	89,613	74,703	4.56%
YoY %	0.01%	2.21%	11.30%	-6.15%	-16.54%	19.96%	-	-
Horiz. %	106.91%	106.90%	104.58%	93.96%	100.12%	119.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.89%	28.81%	29.28%	29.30%	28.06%	27.68%	27.87%	-
YoY %	0.28%	-1.61%	-0.07%	4.42%	1.37%	-0.68%	-	-
Horiz. %	103.66%	103.37%	105.06%	105.13%	100.68%	99.32%	100.00%	-
Total Cost	437,851	408,338	395,362	393,080	380,562	374,260	360,060	13.96%
YoY %	7.23%	3.28%	0.58%	3.29%	1.68%	3.94%	-	-
Horiz. %	121.61%	113.41%	109.80%	109.17%	105.69%	103.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	354,330	341,489	396,256	372,799	384,086	365,922	383,104	-5.08%
YoY %	3.76%	-13.82%	6.29%	-2.94%	4.96%	-4.48%	-	-
Horiz. %	92.49%	89.14%	103.43%	97.31%	100.26%	95.52%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	151,689	144,868	144,868	129,415	129,415	121,884	121,884	15.74%
YoY %	4.71%	0.00%	11.94%	0.00%	6.18%	0.00%	-	-
Horiz. %	124.45%	118.86%	118.86%	106.18%	106.18%	100.00%	100.00%	-
Div Payout %	189.93%	181.42%	185.43%	184.37%	173.03%	136.01%	163.16%	-
YoY %	4.69%	-2.16%	0.57%	6.55%	27.22%	-16.64%	-	-
Horiz. %	116.41%	111.19%	113.65%	113.00%	106.05%	83.36%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	354,330	341,489	396,256	372,799	384,086	365,922	383,104	-5.08%
YoY %	3.76%	-13.82%	6.29%	-2.94%	4.96%	-4.48%	-	-
Horiz. %	92.49%	89.14%	103.43%	97.31%	100.26%	95.52%	100.00%	-
NOSH	137,780	137,970	137,943	138,032	138,056	138,120	135,573	1.08%
YoY %	-0.14%	0.02%	-0.06%	-0.02%	-0.05%	1.88%	-	-
Horiz. %	101.63%	101.77%	101.75%	101.81%	101.83%	101.88%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	15.43%	16.36%	16.50%	15.15%	16.43%	19.32%	17.18%	-
YoY %	-5.68%	-0.85%	8.91%	-7.79%	-14.96%	12.46%	-	-
Horiz. %	89.81%	95.23%	96.04%	88.18%	95.63%	112.46%	100.00%	-
ROE	22.54%	23.38%	19.72%	18.83%	19.47%	24.49%	19.50%	-
YoY %	-3.59%	18.56%	4.73%	-3.29%	-20.50%	25.59%	-	-
Horiz. %	115.59%	119.90%	101.13%	96.56%	99.85%	125.59%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	375.75	353.84	343.25	335.63	329.83	335.85	320.68	11.17%
YoY %	6.19%	3.09%	2.27%	1.76%	-1.79%	4.73%	-	-
Horiz. %	117.17%	110.34%	107.04%	104.66%	102.85%	104.73%	100.00%	-
EPS	57.97	57.88	56.64	50.85	54.18	64.88	55.10	3.45%
YoY %	0.16%	2.19%	11.39%	-6.15%	-16.49%	17.75%	-	-
Horiz. %	105.21%	105.05%	102.79%	92.29%	98.33%	117.75%	100.00%	-
DPS	110.00	105.00	105.00	95.00	95.00	88.24	90.00	14.35%
YoY %	4.76%	0.00%	10.53%	0.00%	7.66%	-1.96%	-	-
Horiz. %	122.22%	116.67%	116.67%	105.56%	105.56%	98.04%	100.00%	-
NAPS	2.5717	2.4751	2.8726	2.7008	2.7821	2.6493	2.8258	-6.10%
YoY %	3.90%	-13.84%	6.36%	-2.92%	5.01%	-6.25%	-	-
Horiz. %	91.01%	87.59%	101.66%	95.58%	98.45%	93.75%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 138,032
RPS	129.95	122.54	118.85	116.29	114.30	116.44	109.13	12.38%
YoY %	6.05%	3.10%	2.20%	1.74%	-1.84%	6.70%	-	-
Horiz. %	119.08%	112.29%	108.91%	106.56%	104.74%	106.70%	100.00%	-
EPS	20.05	20.04	19.61	17.62	18.77	22.49	18.75	4.58%
YoY %	0.05%	2.19%	11.29%	-6.13%	-16.54%	19.95%	-	-
Horiz. %	106.93%	106.88%	104.59%	93.97%	100.11%	119.95%	100.00%	-
DPS	38.08	36.36	36.36	32.49	32.49	30.59	30.59	15.76%
YoY %	4.73%	0.00%	11.91%	0.00%	6.21%	0.00%	-	-
Horiz. %	124.49%	118.86%	118.86%	106.21%	106.21%	100.00%	100.00%	-
NAPS	0.8894	0.8572	0.9947	0.9358	0.9641	0.9185	0.9616	-5.08%
YoY %	3.76%	-13.82%	6.29%	-2.94%	4.96%	-4.48%	-	-
Horiz. %	92.49%	89.14%	103.44%	97.32%	100.26%	95.52%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	11.30	9.85	9.35	8.30	7.45	7.20	8.30	-
P/RPS	3.01	2.78	2.72	2.47	2.26	2.14	2.59	10.56%
YoY %	8.27%	2.21%	10.12%	9.29%	5.61%	-17.37%	-	-
Horiz. %	116.22%	107.34%	105.02%	95.37%	87.26%	82.63%	100.00%	-
P/EPS	19.49	17.02	16.51	16.32	13.75	11.10	15.06	18.81%
YoY %	14.51%	3.09%	1.16%	18.69%	23.87%	-26.29%	-	-
Horiz. %	129.42%	113.01%	109.63%	108.37%	91.30%	73.71%	100.00%	-
EY	5.13	5.88	6.06	6.13	7.27	9.01	6.64	-15.84%
YoY %	-12.76%	-2.97%	-1.14%	-15.68%	-19.31%	35.69%	-	-
Horiz. %	77.26%	88.55%	91.27%	92.32%	109.49%	135.69%	100.00%	-
DY	9.73	10.66	11.23	11.45	12.75	12.26	10.84	-6.96%
YoY %	-8.72%	-5.08%	-1.92%	-10.20%	4.00%	13.10%	-	-
Horiz. %	89.76%	98.34%	103.60%	105.63%	117.62%	113.10%	100.00%	-
P/NAPS	4.39	3.98	3.25	3.07	2.68	2.72	2.94	30.73%
YoY %	10.30%	22.46%	5.86%	14.55%	-1.47%	-7.48%	-	-
Horiz. %	149.32%	135.37%	110.54%	104.42%	91.16%	92.52%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	04/07/07	05/04/07	03/01/07	05/10/06	06/07/06	06/04/06	06/01/06	-
Price	11.40	10.20	9.50	8.30	7.65	7.20	8.35	-
P/RPS	3.03	2.88	2.77	2.47	2.32	2.14	2.60	10.77%
YoY %	5.21%	3.97%	12.15%	6.47%	8.41%	-17.69%	-	-
Horiz. %	116.54%	110.77%	106.54%	95.00%	89.23%	82.31%	100.00%	-
P/EPS	19.67	17.62	16.77	16.32	14.12	11.10	15.15	19.06%
YoY %	11.63%	5.07%	2.76%	15.58%	27.21%	-26.73%	-	-
Horiz. %	129.83%	116.30%	110.69%	107.72%	93.20%	73.27%	100.00%	-
EY	5.08	5.67	5.96	6.13	7.08	9.01	6.60	-16.05%
YoY %	-10.41%	-4.87%	-2.77%	-13.42%	-21.42%	36.52%	-	-
Horiz. %	76.97%	85.91%	90.30%	92.88%	107.27%	136.52%	100.00%	-
DY	9.65	10.29	11.05	11.45	12.42	12.26	10.78	-7.13%
YoY %	-6.22%	-6.88%	-3.49%	-7.81%	1.31%	13.73%	-	-
Horiz. %	89.52%	95.45%	102.50%	106.22%	115.21%	113.73%	100.00%	-
P/NAPS	4.43	4.12	3.31	3.07	2.75	2.72	2.95	31.23%
YoY %	7.52%	24.47%	7.82%	11.64%	1.10%	-7.80%	-	-
Horiz. %	150.17%	139.66%	112.20%	104.07%	93.22%	92.20%	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