[LPI] QoQ TTM Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	547,832	517,716	488,192	473,490	463,274	455,357	463,873	11.71%
YoY %	5.82%	6.05%	3.11%	2.21%	1.74%	-1.84%	-	-
Horiz. %	118.10%	111.61%	105.24%	102.07%	99.87%	98.16%	100.00%	-
PBT	122,180	112,312	112,177	110,482	99,289	103,964	123,917	-0.93%
YoY %	8.79%	0.12%	1.53%	11.27%	-4.50%	-16.10%	-	-
Horiz. %	98.60%	90.63%	90.53%	89.16%	80.13%	83.90%	100.00%	-
Tax	-34,197	-32,447	-32,323	-32,354	-29,095	-29,169	-34,304	-0.20%
YoY %	-5.39%	-0.38%	0.10%	-11.20%	0.25%	14.97%	-	-
Horiz. %	99.69%	94.59%	94.23%	94.32%	84.82%	85.03%	100.00%	-
NP	87,983	79,865	79,854	78,128	70,194	74,795	89,613	-1.21%
YoY %	10.16%	0.01%	2.21%	11.30%	-6.15%	-16.54%	-	-
Horiz. %	98.18%	89.12%	89.11%	87.18%	78.33%	83.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,983	79,865	79,854	78,128	70,194	74,795	89,613	-1.21%
YoY %	10.16%	0.01%	2.21%	11.30%	-6.15%	-16.54%	-	-
Horiz. %	98.18%	89.12%	89.11%	87.18%	78.33%	83.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.99%	28.89%	28.81%	29.28%	29.30%	28.06%	27.68%	-
YoY %	-3.12%	0.28%	-1.61%	-0.07%	4.42%	1.37%	-	-
Horiz. %	101.12%	104.37%	104.08%	105.78%	105.85%	101.37%	100.00%	-
Total Cost	459,849	437,851	408,338	395,362	393,080	380,562	374,260	14.70%
YoY %	5.02%	7.23%	3.28%	0.58%	3.29%	1.68%	-	-
Horiz. %	122.87%	116.99%	109.11%	105.64%	105.03%	101.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	345,286	354,330	341,489	396,256	372,799	384,086	365,922	-3.79%
YoY %	-2.55%	3.76%	-13.82%	6.29%	-2.94%	4.96%	-	-
Horiz. %	94.36%	96.83%	93.32%	108.29%	101.88%	104.96%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	151,689	151,689	144,868	144,868	129,415	129,415	121,884	15.68%
YoY %	0.00%	4.71%	0.00%	11.94%	0.00%	6.18%	-	-
Horiz. %	124.45%	124.45%	118.86%	118.86%	106.18%	106.18%	100.00%	-
Div Payout %	172.41%	189.93%	181.42%	185.43%	184.37%	173.03%	136.01%	-
YoY %	-9.22%	4.69%	-2.16%	0.57%	6.55%	27.22%	-	-
Horiz. %	126.76%	139.64%	133.39%	136.34%	135.56%	127.22%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	345,286	354,330	341,489	396,256	372,799	384,086	365,922	-3.79%
YoY %	-2.55%	3.76%	-13.82%	6.29%	-2.94%	4.96%	-	-
Horiz. %	94.36%	96.83%	93.32%	108.29%	101.88%	104.96%	100.00%	-
NOSH	137,690	137,780	137,970	137,943	138,032	138,056	138,120	-0.20%
YoY %	-0.07%	-0.14%	0.02%	-0.06%	-0.02%	-0.05%	-	-
Horiz. %	99.69%	99.75%	99.89%	99.87%	99.94%	99.95%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	16.06%	15.43%	16.36%	16.50%	15.15%	16.43%	19.32%	-
YoY %	4.08%	-5.68%	-0.85%	8.91%	-7.79%	-14.96%	-	-
Horiz. %	83.13%	79.87%	84.68%	85.40%	78.42%	85.04%	100.00%	-
ROE	25.48%	22.54%	23.38%	19.72%	18.83%	19.47%	24.49%	-
YoY %	13.04%	-3.59%	18.56%	4.73%	-3.29%	-20.50%	-	-
Horiz. %	104.04%	92.04%	95.47%	80.52%	76.89%	79.50%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	397.87	375.75	353.84	343.25	335.63	329.83	335.85	11.94%
YoY %	5.89%	6.19%	3.09%	2.27%	1.76%	-1.79%	-	-
Horiz. %	118.47%	111.88%	105.36%	102.20%	99.93%	98.21%	100.00%	-
EPS	63.90	57.97	57.88	56.64	50.85	54.18	64.88	-1.00%
YoY %	10.23%	0.16%	2.19%	11.39%	-6.15%	-16.49%	-	-
Horiz. %	98.49%	89.35%	89.21%	87.30%	78.38%	83.51%	100.00%	-
DPS	110.00	110.00	105.00	105.00	95.00	95.00	88.24	15.81%
YoY %	0.00%	4.76%	0.00%	10.53%	0.00%	7.66%	-	-
Horiz. %	124.66%	124.66%	118.99%	118.99%	107.66%	107.66%	100.00%	-
NAPS	2.5077	2.5717	2.4751	2.8726	2.7008	2.7821	2.6493	-3.59%
YoY %	-2.49%	3.90%	-13.84%	6.36%	-2.92%	5.01%	-	-
Horiz. %	94.66%	97.07%	93.42%	108.43%	101.94%	105.01%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 137,943
RPS	137.51	129.95	122.54	118.85	116.29	114.30	116.44	11.71%
YoY %	5.82%	6.05%	3.10%	2.20%	1.74%	-1.84%	-	-
Horiz. %	118.10%	111.60%	105.24%	102.07%	99.87%	98.16%	100.00%	-
EPS	22.09	20.05	20.04	19.61	17.62	18.77	22.49	-1.18%
YoY %	10.17%	0.05%	2.19%	11.29%	-6.13%	-16.54%	-	-
Horiz. %	98.22%	89.15%	89.11%	87.19%	78.35%	83.46%	100.00%	-
DPS	38.08	38.08	36.36	36.36	32.49	32.49	30.59	15.70%
YoY %	0.00%	4.73%	0.00%	11.91%	0.00%	6.21%	-	-
Horiz. %	124.49%	124.49%	118.86%	118.86%	106.21%	106.21%	100.00%	-
NAPS	0.8667	0.8894	0.8572	0.9947	0.9358	0.9641	0.9185	-3.79%
YoY %	-2.55%	3.76%	-13.82%	6.29%	-2.94%	4.96%	-	-
Horiz. %	94.36%	96.83%	93.33%	108.30%	101.88%	104.96%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	11.30	11.30	9.85	9.35	8.30	7.45	7.20	-
P/RPS	2.84	3.01	2.78	2.72	2.47	2.26	2.14	20.74%
YoY %	-5.65%	8.27%	2.21%	10.12%	9.29%	5.61%	-	-
Horiz. %	132.71%	140.65%	129.91%	127.10%	115.42%	105.61%	100.00%	-
P/EPS	17.68	19.49	17.02	16.51	16.32	13.75	11.10	36.34%
YoY %	-9.29%	14.51%	3.09%	1.16%	18.69%	23.87%	-	-
Horiz. %	159.28%	175.59%	153.33%	148.74%	147.03%	123.87%	100.00%	-
EY	5.65	5.13	5.88	6.06	6.13	7.27	9.01	-26.71%
YoY %	10.14%	-12.76%	-2.97%	-1.14%	-15.68%	-19.31%	-	-
Horiz. %	62.71%	56.94%	65.26%	67.26%	68.04%	80.69%	100.00%	-
DY	9.73	9.73	10.66	11.23	11.45	12.75	12.26	-14.26%
YoY %	0.00%	-8.72%	-5.08%	-1.92%	-10.20%	4.00%	-	-
Horiz. %	79.36%	79.36%	86.95%	91.60%	93.39%	104.00%	100.00%	-
P/NAPS	4.51	4.39	3.98	3.25	3.07	2.68	2.72	40.04%
YoY %	2.73%	10.30%	22.46%	5.86%	14.55%	-1.47%	-	-
Horiz. %	165.81%	161.40%	146.32%	119.49%	112.87%	98.53%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	09/10/07	04/07/07	05/04/07	03/01/07	05/10/06	06/07/06	06/04/06	-
Price	11.50	11.40	10.20	9.50	8.30	7.65	7.20	-
P/RPS	2.89	3.03	2.88	2.77	2.47	2.32	2.14	22.15%
YoY %	-4.62%	5.21%	3.97%	12.15%	6.47%	8.41%	-	-
Horiz. %	135.05%	141.59%	134.58%	129.44%	115.42%	108.41%	100.00%	-
P/EPS	18.00	19.67	17.62	16.77	16.32	14.12	11.10	37.98%
YoY %	-8.49%	11.63%	5.07%	2.76%	15.58%	27.21%	-	-
Horiz. %	162.16%	177.21%	158.74%	151.08%	147.03%	127.21%	100.00%	-
EY	5.56	5.08	5.67	5.96	6.13	7.08	9.01	-27.49%
YoY %	9.45%	-10.41%	-4.87%	-2.77%	-13.42%	-21.42%	-	-
Horiz. %	61.71%	56.38%	62.93%	66.15%	68.04%	78.58%	100.00%	-
DY	9.57	9.65	10.29	11.05	11.45	12.42	12.26	-15.20%
YoY %	-0.83%	-6.22%	-6.88%	-3.49%	-7.81%	1.31%	-	-
Horiz. %	78.06%	78.71%	83.93%	90.13%	93.39%	101.31%	100.00%	-
P/NAPS	4.59	4.43	4.12	3.31	3.07	2.75	2.72	41.69%
YoY %	3.61%	7.52%	24.47%	7.82%	11.64%	1.10%	-	-
Horiz. %	168.75%	162.87%	151.47%	121.69%	112.87%	101.10%	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