[LPI] QoQ TTM Result on 31-Dec-2004 [#4]

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
TTM Result
Revenue	435,547	415,598	389,963	376,856	355,138	352,196	358,798	13.78%
YoY %	4.80%	6.57%	3.48%	6.12%	0.84%	-1.84%	-	-
Horiz. %	121.39%	115.83%	108.69%	105.03%	98.98%	98.16%	100.00%	-
PBT	115,738	102,278	80,622	77,498	53,093	51,114	47,785	80.25%
YoY %	13.16%	26.86%	4.03%	45.97%	3.87%	6.97%	-	-
Horiz. %	242.21%	214.04%	168.72%	162.18%	111.11%	106.97%	100.00%	-
Tax	-32,264	-28,982	-23,063	-21,997	-13,568	-11,643	-9,530	125.30%
YoY %	-11.32%	-25.66%	-4.85%	-62.12%	-16.53%	-22.17%	-	-
Horiz. %	338.55%	304.11%	242.00%	230.82%	142.37%	122.17%	100.00%	-
NP	83,474	73,296	57,559	55,501	39,525	39,471	38,255	68.15%
YoY %	13.89%	27.34%	3.71%	40.42%	0.14%	3.18%	-	-
Horiz. %	218.20%	191.60%	150.46%	145.08%	103.32%	103.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,474	73,296	57,559	55,501	39,525	39,471	38,255	68.15%
YoY %	13.89%	27.34%	3.71%	40.42%	0.14%	3.18%	-	-
Horiz. %	218.20%	191.60%	150.46%	145.08%	103.32%	103.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.88%	28.34%	28.61%	28.38%	25.56%	22.78%	19.94%	-
YoY %	-1.62%	-0.94%	0.81%	11.03%	12.20%	14.24%	-	-
Horiz. %	139.82%	142.13%	143.48%	142.33%	128.18%	114.24%	100.00%	-
Total Cost	352,073	342,302	332,404	321,355	315,613	312,725	320,543	6.44%
YoY %	2.85%	2.98%	3.44%	1.82%	0.92%	-2.44%	-	-
Horiz. %	109.84%	106.79%	103.70%	100.25%	98.46%	97.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	361,407	358,947	327,722	343,906	313,101	303,545	288,270	16.25%
YoY %	0.69%	9.53%	-4.71%	9.84%	3.15%	5.30%	-	-
Horiz. %	125.37%	124.52%	113.69%	119.30%	108.61%	105.30%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Dividend
Div	101,303	101,303	74,320	74,320	29,791	29,791	29,791	125.96%
YoY %	0.00%	36.31%	0.00%	149.47%	0.00%	0.00%	-	-
Horiz. %	340.05%	340.05%	249.47%	249.47%	100.00%	100.00%	100.00%	-
Div Payout %	121.36%	138.21%	129.12%	133.91%	75.37%	75.48%	77.88%	-
YoY %	-12.19%	7.04%	-3.58%	77.67%	-0.15%	-3.08%	-	-
Horiz. %	155.83%	177.47%	165.79%	171.94%	96.78%	96.92%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	361,407	358,947	327,722	343,906	313,101	303,545	288,270	16.25%
YoY %	0.69%	9.53%	-4.71%	9.84%	3.15%	5.30%	-	-
Horiz. %	125.37%	124.52%	113.69%	119.30%	108.61%	105.30%	100.00%	-
NOSH	135,470	134,912	134,582	123,867	123,438	123,112	122,788	6.76%
YoY %	0.41%	0.25%	8.65%	0.35%	0.26%	0.26%	-	-
Horiz. %	110.33%	109.87%	109.61%	100.88%	100.53%	100.26%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	19.17%	17.64%	14.76%	14.73%	11.13%	11.21%	10.66%	-
YoY %	8.67%	19.51%	0.20%	32.35%	-0.71%	5.16%	-	-
Horiz. %	179.83%	165.48%	138.46%	138.18%	104.41%	105.16%	100.00%	-
ROE	23.10%	20.42%	17.56%	16.14%	12.62%	13.00%	13.27%	-
YoY %	13.12%	16.29%	8.80%	27.89%	-2.92%	-2.03%	-	-
Horiz. %	174.08%	153.88%	132.33%	121.63%	95.10%	97.97%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	321.51	308.05	289.76	304.24	287.70	286.08	292.21	6.57%
YoY %	4.37%	6.31%	-4.76%	5.75%	0.57%	-2.10%	-	-
Horiz. %	110.03%	105.42%	99.16%	104.12%	98.46%	97.90%	100.00%	-
EPS	61.62	54.33	42.77	44.81	32.02	32.06	31.16	57.48%
YoY %	13.42%	27.03%	-4.55%	39.94%	-0.12%	2.89%	-	-
Horiz. %	197.75%	174.36%	137.26%	143.81%	102.76%	102.89%	100.00%	-
DPS	74.78	75.09	55.22	60.00	24.13	24.20	24.26	111.65%
YoY %	-0.41%	35.98%	-7.97%	148.65%	-0.29%	-0.25%	-	-
Horiz. %	308.24%	309.52%	227.62%	247.32%	99.46%	99.75%	100.00%	-
NAPS	2.6678	2.6606	2.4351	2.7764	2.5365	2.4656	2.3477	8.88%
YoY %	0.27%	9.26%	-12.29%	9.46%	2.88%	5.02%	-	-
Horiz. %	113.63%	113.33%	103.72%	118.26%	108.04%	105.02%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 123,867
RPS	109.33	104.32	97.89	94.60	89.14	88.41	90.06	13.78%
YoY %	4.80%	6.57%	3.48%	6.13%	0.83%	-1.83%	-	-
Horiz. %	121.40%	115.83%	108.69%	105.04%	98.98%	98.17%	100.00%	-
EPS	20.95	18.40	14.45	13.93	9.92	9.91	9.60	68.16%
YoY %	13.86%	27.34%	3.73%	40.42%	0.10%	3.23%	-	-
Horiz. %	218.23%	191.67%	150.52%	145.10%	103.33%	103.23%	100.00%	-
DPS	25.43	25.43	18.66	18.66	7.48	7.48	7.48	125.92%
YoY %	0.00%	36.28%	0.00%	149.47%	0.00%	0.00%	-	-
Horiz. %	339.97%	339.97%	249.47%	249.47%	100.00%	100.00%	100.00%	-
NAPS	0.9072	0.901	0.8226	0.8633	0.7859	0.7619	0.7236	16.25%
YoY %	0.69%	9.53%	-4.71%	9.85%	3.15%	5.29%	-	-
Horiz. %	125.37%	124.52%	113.68%	119.31%	108.61%	105.29%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	8.40	6.90	6.90	5.90	4.36	4.20	4.58	-
P/RPS	2.61	2.24	2.38	1.94	1.52	1.47	1.57	40.28%
YoY %	16.52%	-5.88%	22.68%	27.63%	3.40%	-6.37%	-	-
Horiz. %	166.24%	142.68%	151.59%	123.57%	96.82%	93.63%	100.00%	-
P/EPS	13.63	12.70	16.13	13.17	13.62	13.10	14.70	-4.90%
YoY %	7.32%	-21.26%	22.48%	-3.30%	3.97%	-10.88%	-	-
Horiz. %	92.72%	86.39%	109.73%	89.59%	92.65%	89.12%	100.00%	-
EY	7.34	7.87	6.20	7.59	7.34	7.63	6.80	5.22%
YoY %	-6.73%	26.94%	-18.31%	3.41%	-3.80%	12.21%	-	-
Horiz. %	107.94%	115.74%	91.18%	111.62%	107.94%	112.21%	100.00%	-
DY	8.90	10.88	8.00	10.17	5.54	5.76	5.30	41.23%
YoY %	-18.20%	36.00%	-21.34%	83.57%	-3.82%	8.68%	-	-
Horiz. %	167.92%	205.28%	150.94%	191.89%	104.53%	108.68%	100.00%	-
P/NAPS	3.15	2.59	2.83	2.13	1.72	1.70	1.95	37.63%
YoY %	21.62%	-8.48%	32.86%	23.84%	1.18%	-12.82%	-	-
Horiz. %	161.54%	132.82%	145.13%	109.23%	88.21%	87.18%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	07/10/05	06/07/05	28/04/05	14/01/05	26/10/04	29/07/04	29/04/04	-
Price	7.95	6.85	7.00	6.40	4.52	4.24	4.30	-
P/RPS	2.47	2.22	2.42	2.10	1.57	1.48	1.47	41.29%
YoY %	11.26%	-8.26%	15.24%	33.76%	6.08%	0.68%	-	-
Horiz. %	168.03%	151.02%	164.63%	142.86%	106.80%	100.68%	100.00%	-
P/EPS	12.90	12.61	16.37	14.28	14.12	13.22	13.80	-4.39%
YoY %	2.30%	-22.97%	14.64%	1.13%	6.81%	-4.20%	-	-
Horiz. %	93.48%	91.38%	118.62%	103.48%	102.32%	95.80%	100.00%	-
EY	7.75	7.93	6.11	7.00	7.08	7.56	7.25	4.54%
YoY %	-2.27%	29.79%	-12.71%	-1.13%	-6.35%	4.28%	-	-
Horiz. %	106.90%	109.38%	84.28%	96.55%	97.66%	104.28%	100.00%	-
DY	9.41	10.96	7.89	9.38	5.34	5.71	5.64	40.62%
YoY %	-14.14%	38.91%	-15.88%	75.66%	-6.48%	1.24%	-	-
Horiz. %	166.84%	194.33%	139.89%	166.31%	94.68%	101.24%	100.00%	-
P/NAPS	2.98	2.57	2.87	2.31	1.78	1.72	1.83	38.37%
YoY %	15.95%	-10.45%	24.24%	29.78%	3.49%	-6.01%	-	-
Horiz. %	162.84%	140.44%	156.83%	126.23%	97.27%	93.99%	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