[LPI] QoQ TTM Result on 30-Sep-2014 [#3]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	1,196,860	1,183,625	1,169,693	1,165,174	1,147,446	1,138,353	1,119,022	4.59%
YoY %	1.12%	1.19%	0.39%	1.54%	0.80%	1.73%	-	-
Horiz. %	106.96%	105.77%	104.53%	104.12%	102.54%	101.73%	100.00%	-
PBT	383,299	350,021	341,949	279,959	274,428	268,384	256,801	30.70%
YoY %	9.51%	2.36%	22.14%	2.02%	2.25%	4.51%	-	-
Horiz. %	149.26%	136.30%	133.16%	109.02%	106.86%	104.51%	100.00%	-
Tax	-59,109	-60,389	-58,933	-61,610	-59,917	-58,475	-55,361	4.47%
YoY %	2.12%	-2.47%	4.35%	-2.83%	-2.47%	-5.62%	-	-
Horiz. %	106.77%	109.08%	106.45%	111.29%	108.23%	105.62%	100.00%	-
NP	324,190	289,632	283,016	218,349	214,511	209,909	201,440	37.45%
YoY %	11.93%	2.34%	29.62%	1.79%	2.19%	4.20%	-	-
Horiz. %	160.94%	143.78%	140.50%	108.39%	106.49%	104.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	324,190	289,632	283,016	218,349	214,511	209,909	201,440	37.45%
YoY %	11.93%	2.34%	29.62%	1.79%	2.19%	4.20%	-	-
Horiz. %	160.94%	143.78%	140.50%	108.39%	106.49%	104.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.42%	17.25%	17.23%	22.01%	21.83%	21.79%	21.56%	-
YoY %	-10.61%	0.12%	-21.72%	0.82%	0.18%	1.07%	-	-
Horiz. %	71.52%	80.01%	79.92%	102.09%	101.25%	101.07%	100.00%	-
Total Cost	872,670	893,993	886,677	946,825	932,935	928,444	917,582	-3.29%
YoY %	-2.39%	0.83%	-6.35%	1.49%	0.48%	1.18%	-	-
Horiz. %	95.11%	97.43%	96.63%	103.19%	101.67%	101.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,665,673	1,623,511	1,649,344	1,610,360	1,600,689	1,525,889	1,605,939	2.47%
YoY %	2.60%	-1.57%	2.42%	0.60%	4.90%	-4.98%	-	-
Horiz. %	103.72%	101.09%	102.70%	100.28%	99.67%	95.02%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	187,865	165,533	165,533	158,582	158,582	154,178	154,178	14.12%
YoY %	13.49%	0.00%	4.38%	0.00%	2.86%	0.00%	-	-
Horiz. %	121.85%	107.36%	107.36%	102.86%	102.86%	100.00%	100.00%	-
Div Payout %	57.95%	57.15%	58.49%	72.63%	73.93%	73.45%	76.54%	-
YoY %	1.40%	-2.29%	-19.47%	-1.76%	0.65%	-4.04%	-	-
Horiz. %	75.71%	74.67%	76.42%	94.89%	96.59%	95.96%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	1,665,673	1,623,511	1,649,344	1,610,360	1,600,689	1,525,889	1,605,939	2.47%
YoY %	2.60%	-1.57%	2.42%	0.60%	4.90%	-4.98%	-	-
Horiz. %	103.72%	101.09%	102.70%	100.28%	99.67%	95.02%	100.00%	-
NOSH	331,986	331,986	220,852	220,298	220,322	220,300	220,226	31.57%
YoY %	0.00%	50.32%	0.25%	-0.01%	0.01%	0.03%	-	-
Horiz. %	150.75%	150.75%	100.28%	100.03%	100.04%	100.03%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	27.09%	24.47%	24.20%	18.74%	18.69%	18.44%	18.00%	-
YoY %	10.71%	1.12%	29.14%	0.27%	1.36%	2.44%	-	-
Horiz. %	150.50%	135.94%	134.44%	104.11%	103.83%	102.44%	100.00%	-
ROE	19.46%	17.84%	17.16%	13.56%	13.40%	13.76%	12.54%	-
YoY %	9.08%	3.96%	26.55%	1.19%	-2.62%	9.73%	-	-
Horiz. %	155.18%	142.26%	136.84%	108.13%	106.86%	109.73%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	360.52	356.53	529.63	528.91	520.80	516.73	508.12	-20.49%
YoY %	1.12%	-32.68%	0.14%	1.56%	0.79%	1.69%	-	-
Horiz. %	70.95%	70.17%	104.23%	104.09%	102.50%	101.69%	100.00%	-
EPS	97.65	87.24	128.15	99.12	97.36	95.28	91.47	4.46%
YoY %	11.93%	-31.92%	29.29%	1.81%	2.18%	4.17%	-	-
Horiz. %	106.76%	95.38%	140.10%	108.36%	106.44%	104.17%	100.00%	-
DPS	56.59	49.86	75.00	72.00	72.00	70.00	70.00	-13.25%
YoY %	13.50%	-33.52%	4.17%	0.00%	2.86%	0.00%	-	-
Horiz. %	80.84%	71.23%	107.14%	102.86%	102.86%	100.00%	100.00%	-
NAPS	5.0173	4.8903	7.4681	7.3099	7.2652	6.9264	7.2922	-22.11%
YoY %	2.60%	-34.52%	2.16%	0.62%	4.89%	-5.02%	-	-
Horiz. %	68.80%	67.06%	102.41%	100.24%	99.63%	94.98%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 220,298
RPS	300.43	297.11	293.61	292.48	288.03	285.74	280.89	4.59%
YoY %	1.12%	1.19%	0.39%	1.54%	0.80%	1.73%	-	-
Horiz. %	106.96%	105.77%	104.53%	104.13%	102.54%	101.73%	100.00%	-
EPS	81.38	72.70	71.04	54.81	53.85	52.69	50.56	37.46%
YoY %	11.94%	2.34%	29.61%	1.78%	2.20%	4.21%	-	-
Horiz. %	160.96%	143.79%	140.51%	108.41%	106.51%	104.21%	100.00%	-
DPS	47.16	41.55	41.55	39.81	39.81	38.70	38.70	14.12%
YoY %	13.50%	0.00%	4.37%	0.00%	2.87%	0.00%	-	-
Horiz. %	121.86%	107.36%	107.36%	102.87%	102.87%	100.00%	100.00%	-
NAPS	4.1811	4.0753	4.1401	4.0422	4.018	3.8302	4.0311	2.47%
YoY %	2.60%	-1.57%	2.42%	0.60%	4.90%	-4.98%	-	-
Horiz. %	103.72%	101.10%	102.70%	100.28%	99.68%	95.02%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	13.88	15.08	18.06	17.58	16.90	16.60	17.44	-
P/RPS	3.85	4.23	3.41	3.32	3.24	3.21	3.43	8.02%
YoY %	-8.98%	24.05%	2.71%	2.47%	0.93%	-6.41%	-	-
Horiz. %	112.24%	123.32%	99.42%	96.79%	94.46%	93.59%	100.00%	-
P/EPS	14.21	17.29	14.09	17.74	17.36	17.42	19.07	-17.85%
YoY %	-17.81%	22.71%	-20.57%	2.19%	-0.34%	-8.65%	-	-
Horiz. %	74.51%	90.67%	73.89%	93.03%	91.03%	91.35%	100.00%	-
EY	7.04	5.79	7.10	5.64	5.76	5.74	5.24	21.82%
YoY %	21.59%	-18.45%	25.89%	-2.08%	0.35%	9.54%	-	-
Horiz. %	134.35%	110.50%	135.50%	107.63%	109.92%	109.54%	100.00%	-
DY	4.08	3.31	4.15	4.10	4.26	4.22	4.01	1.16%
YoY %	23.26%	-20.24%	1.22%	-3.76%	0.95%	5.24%	-	-
Horiz. %	101.75%	82.54%	103.49%	102.24%	106.23%	105.24%	100.00%	-
P/NAPS	2.77	3.08	2.42	2.40	2.33	2.40	2.39	10.36%
YoY %	-10.06%	27.27%	0.83%	3.00%	-2.92%	0.42%	-	-
Horiz. %	115.90%	128.87%	101.26%	100.42%	97.49%	100.42%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	08/07/15	08/04/15	28/01/15	08/10/14	25/07/14	08/04/14	08/01/14	-
Price	14.18	14.88	18.50	17.48	17.58	16.60	17.84	-
P/RPS	3.93	4.17	3.49	3.30	3.38	3.21	3.51	7.84%
YoY %	-5.76%	19.48%	5.76%	-2.37%	5.30%	-8.55%	-	-
Horiz. %	111.97%	118.80%	99.43%	94.02%	96.30%	91.45%	100.00%	-
P/EPS	14.52	17.06	14.44	17.64	18.06	17.42	19.50	-17.89%
YoY %	-14.89%	18.14%	-18.14%	-2.33%	3.67%	-10.67%	-	-
Horiz. %	74.46%	87.49%	74.05%	90.46%	92.62%	89.33%	100.00%	-
EY	6.89	5.86	6.93	5.67	5.54	5.74	5.13	21.79%
YoY %	17.58%	-15.44%	22.22%	2.35%	-3.48%	11.89%	-	-
Horiz. %	134.31%	114.23%	135.09%	110.53%	107.99%	111.89%	100.00%	-
DY	3.99	3.35	4.05	4.12	4.10	4.22	3.92	1.19%
YoY %	19.10%	-17.28%	-1.70%	0.49%	-2.84%	7.65%	-	-
Horiz. %	101.79%	85.46%	103.32%	105.10%	104.59%	107.65%	100.00%	-
P/NAPS	2.83	3.04	2.48	2.39	2.42	2.40	2.45	10.11%
YoY %	-6.91%	22.58%	3.77%	-1.24%	0.83%	-2.04%	-	-
Horiz. %	115.51%	124.08%	101.22%	97.55%	98.78%	97.96%	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