[LPI] QoQ TTM Result on 30-Sep-2011 [#3]

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
TTM Result
Revenue	986,798	935,658	903,009	854,431	834,998	772,423	751,962	19.88%
YoY %	5.47%	3.62%	5.69%	2.33%	8.10%	2.72%	-	-
Horiz. %	131.23%	124.43%	120.09%	113.63%	111.04%	102.72%	100.00%	-
PBT	200,299	187,739	200,053	197,189	188,686	182,611	181,307	6.87%
YoY %	6.69%	-6.16%	1.45%	4.51%	3.33%	0.72%	-	-
Horiz. %	110.48%	103.55%	110.34%	108.76%	104.07%	100.72%	100.00%	-
Tax	-43,941	-40,394	-45,559	-45,092	-45,500	-44,399	-43,399	0.83%
YoY %	-8.78%	11.34%	-1.04%	0.90%	-2.48%	-2.30%	-	-
Horiz. %	101.25%	93.08%	104.98%	103.90%	104.84%	102.30%	100.00%	-
NP	156,358	147,345	154,494	152,097	143,186	138,212	137,908	8.73%
YoY %	6.12%	-4.63%	1.58%	6.22%	3.60%	0.22%	-	-
Horiz. %	113.38%	106.84%	112.03%	110.29%	103.83%	100.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	156,358	147,345	154,494	152,097	143,186	138,212	137,908	8.73%
YoY %	6.12%	-4.63%	1.58%	6.22%	3.60%	0.22%	-	-
Horiz. %	113.38%	106.84%	112.03%	110.29%	103.83%	100.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.94%	21.52%	22.77%	22.87%	24.11%	24.31%	23.94%	-
YoY %	1.95%	-5.49%	-0.44%	-5.14%	-0.82%	1.55%	-	-
Horiz. %	91.65%	89.89%	95.11%	95.53%	100.71%	101.55%	100.00%	-
Total Cost	830,440	788,313	748,515	702,334	691,812	634,211	614,054	22.31%
YoY %	5.34%	5.32%	6.58%	1.52%	9.08%	3.28%	-	-
Horiz. %	135.24%	128.38%	121.90%	114.38%	112.66%	103.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,167,144	1,117,863	1,181,848	1,074,919	2,075,734	1,104,342	1,160,178	0.40%
YoY %	4.41%	-5.41%	9.95%	-48.21%	87.96%	-4.81%	-	-
Horiz. %	100.60%	96.35%	101.87%	92.65%	178.92%	95.19%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	143,229	165,259	165,259	154,196	154,196	112,881	112,881	17.22%
YoY %	-13.33%	0.00%	7.17%	0.00%	36.60%	0.00%	-	-
Horiz. %	126.88%	146.40%	146.40%	136.60%	136.60%	100.00%	100.00%	-
Div Payout %	91.60%	112.16%	106.97%	101.38%	107.69%	81.67%	81.85%	-
YoY %	-18.33%	4.85%	5.51%	-5.86%	31.86%	-0.22%	-	-
Horiz. %	111.91%	137.03%	130.69%	123.86%	131.57%	99.78%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	1,167,144	1,117,863	1,181,848	1,074,919	2,075,734	1,104,342	1,160,178	0.40%
YoY %	4.41%	-5.41%	9.95%	-48.21%	87.96%	-4.81%	-	-
Horiz. %	100.60%	96.35%	101.87%	92.65%	178.92%	95.19%	100.00%	-
NOSH	220,332	220,272	220,358	220,292	398,383	220,216	220,256	0.02%
YoY %	0.03%	-0.04%	0.03%	-44.70%	80.91%	-0.02%	-	-
Horiz. %	100.03%	100.01%	100.05%	100.02%	180.87%	99.98%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	15.84%	15.75%	17.11%	17.80%	17.15%	17.89%	18.34%	-
YoY %	0.57%	-7.95%	-3.88%	3.79%	-4.14%	-2.45%	-	-
Horiz. %	86.37%	85.88%	93.29%	97.06%	93.51%	97.55%	100.00%	-
ROE	13.40%	13.18%	13.07%	14.15%	6.90%	12.52%	11.89%	-
YoY %	1.67%	0.84%	-7.63%	105.07%	-44.89%	5.30%	-	-
Horiz. %	112.70%	110.85%	109.92%	119.01%	58.03%	105.30%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	447.87	424.77	409.79	387.86	209.60	350.76	341.40	19.85%
YoY %	5.44%	3.66%	5.65%	85.05%	-40.24%	2.74%	-	-
Horiz. %	131.19%	124.42%	120.03%	113.61%	61.39%	102.74%	100.00%	-
EPS	70.96	66.89	70.11	69.04	35.94	62.76	62.61	8.71%
YoY %	6.08%	-4.59%	1.55%	92.10%	-42.73%	0.24%	-	-
Horiz. %	113.34%	106.84%	111.98%	110.27%	57.40%	100.24%	100.00%	-
DPS	65.00	75.03	75.00	70.00	38.71	51.26	51.25	17.18%
YoY %	-13.37%	0.04%	7.14%	80.83%	-24.48%	0.02%	-	-
Horiz. %	126.83%	146.40%	146.34%	136.59%	75.53%	100.02%	100.00%	-
NAPS	5.2972	5.0749	5.3633	4.8795	5.2104	5.0148	5.2674	0.37%
YoY %	4.38%	-5.38%	9.91%	-6.35%	3.90%	-4.80%	-	-
Horiz. %	100.57%	96.35%	101.82%	92.64%	98.92%	95.20%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 220,292
RPS	247.70	234.86	226.67	214.47	209.60	193.89	188.75	19.88%
YoY %	5.47%	3.61%	5.69%	2.32%	8.10%	2.72%	-	-
Horiz. %	131.23%	124.43%	120.09%	113.63%	111.05%	102.72%	100.00%	-
EPS	39.25	36.99	38.78	38.18	35.94	34.69	34.62	8.73%
YoY %	6.11%	-4.62%	1.57%	6.23%	3.60%	0.20%	-	-
Horiz. %	113.37%	106.85%	112.02%	110.28%	103.81%	100.20%	100.00%	-
DPS	35.95	41.48	41.48	38.71	38.71	28.33	28.33	17.22%
YoY %	-13.33%	0.00%	7.16%	0.00%	36.64%	0.00%	-	-
Horiz. %	126.90%	146.42%	146.42%	136.64%	136.64%	100.00%	100.00%	-
NAPS	2.9297	2.806	2.9666	2.6982	5.2104	2.7721	2.9122	0.40%
YoY %	4.41%	-5.41%	9.95%	-48.22%	87.96%	-4.81%	-	-
Horiz. %	100.60%	96.35%	101.87%	92.65%	178.92%	95.19%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	13.42	13.96	13.52	11.86	13.78	13.72	13.18	-
P/RPS	3.00	3.29	3.30	3.06	6.57	3.91	3.86	-15.48%
YoY %	-8.81%	-0.30%	7.84%	-53.42%	68.03%	1.30%	-	-
Horiz. %	77.72%	85.23%	85.49%	79.27%	170.21%	101.30%	100.00%	-
P/EPS	18.91	20.87	19.28	17.18	38.34	21.86	21.05	-6.90%
YoY %	-9.39%	8.25%	12.22%	-55.19%	75.39%	3.85%	-	-
Horiz. %	89.83%	99.14%	91.59%	81.62%	182.14%	103.85%	100.00%	-
EY	5.29	4.79	5.19	5.82	2.61	4.57	4.75	7.44%
YoY %	10.44%	-7.71%	-10.82%	122.99%	-42.89%	-3.79%	-	-
Horiz. %	111.37%	100.84%	109.26%	122.53%	54.95%	96.21%	100.00%	-
DY	4.84	5.37	5.55	5.90	2.81	3.74	3.89	15.69%
YoY %	-9.87%	-3.24%	-5.93%	109.96%	-24.87%	-3.86%	-	-
Horiz. %	124.42%	138.05%	142.67%	151.67%	72.24%	96.14%	100.00%	-
P/NAPS	2.53	2.75	2.52	2.43	2.64	2.74	2.50	0.79%
YoY %	-8.00%	9.13%	3.70%	-7.95%	-3.65%	9.60%	-	-
Horiz. %	101.20%	110.00%	100.80%	97.20%	105.60%	109.60%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	09/07/12	09/04/12	09/01/12	06/10/11	07/07/11	07/04/11	11/01/11	-
Price	13.72	13.98	13.84	11.78	13.80	13.76	13.90	-
P/RPS	3.06	3.29	3.38	3.04	6.58	3.92	4.07	-17.33%
YoY %	-6.99%	-2.66%	11.18%	-53.80%	67.86%	-3.69%	-	-
Horiz. %	75.18%	80.84%	83.05%	74.69%	161.67%	96.31%	100.00%	-
P/EPS	19.33	20.90	19.74	17.06	38.40	21.92	22.20	-8.82%
YoY %	-7.51%	5.88%	15.71%	-55.57%	75.18%	-1.26%	-	-
Horiz. %	87.07%	94.14%	88.92%	76.85%	172.97%	98.74%	100.00%	-
EY	5.17	4.78	5.07	5.86	2.60	4.56	4.50	9.70%
YoY %	8.16%	-5.72%	-13.48%	125.38%	-42.98%	1.33%	-	-
Horiz. %	114.89%	106.22%	112.67%	130.22%	57.78%	101.33%	100.00%	-
DY	4.74	5.37	5.42	5.94	2.80	3.73	3.69	18.18%
YoY %	-11.73%	-0.92%	-8.75%	112.14%	-24.93%	1.08%	-	-
Horiz. %	128.46%	145.53%	146.88%	160.98%	75.88%	101.08%	100.00%	-
P/NAPS	2.59	2.75	2.58	2.41	2.65	2.74	2.64	-1.26%
YoY %	-5.82%	6.59%	7.05%	-9.06%	-3.28%	3.79%	-	-
Horiz. %	98.11%	104.17%	97.73%	91.29%	100.38%	103.79%	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