[LPI] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	625,745	590,100	583,577	551,624	547,832	517,716	488,192	17.94%
YoY %	6.04%	1.12%	5.79%	0.69%	5.82%	6.05%	-	-
Horiz. %	128.18%	120.87%	119.54%	112.99%	112.22%	106.05%	100.00%	-
PBT	131,924	126,375	123,778	121,766	122,180	112,312	112,177	11.38%
YoY %	4.39%	2.10%	1.65%	-0.34%	8.79%	0.12%	-	-
Horiz. %	117.60%	112.66%	110.34%	108.55%	108.92%	100.12%	100.00%	-
Tax	-35,157	-34,323	-34,421	-33,996	-34,197	-32,447	-32,323	5.74%
YoY %	-2.43%	0.28%	-1.25%	0.59%	-5.39%	-0.38%	-	-
Horiz. %	108.77%	106.19%	106.49%	105.18%	105.80%	100.38%	100.00%	-
NP	96,767	92,052	89,357	87,770	87,983	79,865	79,854	13.62%
YoY %	5.12%	3.02%	1.81%	-0.24%	10.16%	0.01%	-	-
Horiz. %	121.18%	115.28%	111.90%	109.91%	110.18%	100.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	96,767	92,052	89,357	87,770	87,983	79,865	79,854	13.62%
YoY %	5.12%	3.02%	1.81%	-0.24%	10.16%	0.01%	-	-
Horiz. %	121.18%	115.28%	111.90%	109.91%	110.18%	100.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.65%	27.16%	27.81%	27.92%	27.99%	28.89%	28.81%	-
YoY %	-1.88%	-2.34%	-0.39%	-0.25%	-3.12%	0.28%	-	-
Horiz. %	92.50%	94.27%	96.53%	96.91%	97.15%	100.28%	100.00%	-
Total Cost	528,978	498,048	494,220	463,854	459,849	437,851	408,338	18.77%
YoY %	6.21%	0.77%	6.55%	0.87%	5.02%	7.23%	-	-
Horiz. %	129.54%	121.97%	121.03%	113.60%	112.61%	107.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	330,950	335,025	315,527	370,040	345,286	354,330	341,489	-2.06%
YoY %	-1.22%	6.18%	-14.73%	7.17%	-2.55%	3.76%	-	-
Horiz. %	96.91%	98.11%	92.40%	108.36%	101.11%	103.76%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	151,437	151,437	151,481	151,481	151,689	151,689	144,868	2.99%
YoY %	0.00%	-0.03%	0.00%	-0.14%	0.00%	4.71%	-	-
Horiz. %	104.53%	104.53%	104.56%	104.56%	104.71%	104.71%	100.00%	-
Div Payout %	156.50%	164.51%	169.52%	172.59%	172.41%	189.93%	181.42%	-
YoY %	-4.87%	-2.96%	-1.78%	0.10%	-9.22%	4.69%	-	-
Horiz. %	86.26%	90.68%	93.44%	95.13%	95.03%	104.69%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	330,950	335,025	315,527	370,040	345,286	354,330	341,489	-2.06%
YoY %	-1.22%	6.18%	-14.73%	7.17%	-2.55%	3.76%	-	-
Horiz. %	96.91%	98.11%	92.40%	108.36%	101.11%	103.76%	100.00%	-
NOSH	137,649	137,632	137,694	137,684	137,690	137,780	137,970	-0.15%
YoY %	0.01%	-0.05%	0.01%	-0.00%	-0.07%	-0.14%	-	-
Horiz. %	99.77%	99.76%	99.80%	99.79%	99.80%	99.86%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	15.46%	15.60%	15.31%	15.91%	16.06%	15.43%	16.36%	-
YoY %	-0.90%	1.89%	-3.77%	-0.93%	4.08%	-5.68%	-	-
Horiz. %	94.50%	95.35%	93.58%	97.25%	98.17%	94.32%	100.00%	-
ROE	29.24%	27.48%	28.32%	23.72%	25.48%	22.54%	23.38%	-
YoY %	6.40%	-2.97%	19.39%	-6.91%	13.04%	-3.59%	-	-
Horiz. %	125.06%	117.54%	121.13%	101.45%	108.98%	96.41%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	454.59	428.75	423.82	400.64	397.87	375.75	353.84	18.12%
YoY %	6.03%	1.16%	5.79%	0.70%	5.89%	6.19%	-	-
Horiz. %	128.47%	121.17%	119.78%	113.23%	112.44%	106.19%	100.00%	-
EPS	70.30	66.88	64.90	63.75	63.90	57.97	57.88	13.79%
YoY %	5.11%	3.05%	1.80%	-0.23%	10.23%	0.16%	-	-
Horiz. %	121.46%	115.55%	112.13%	110.14%	110.40%	100.16%	100.00%	-
DPS	110.00	110.00	110.00	110.00	110.00	110.00	105.00	3.14%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	4.76%	-	-
Horiz. %	104.76%	104.76%	104.76%	104.76%	104.76%	104.76%	100.00%	-
NAPS	2.4043	2.4342	2.2915	2.6876	2.5077	2.5717	2.4751	-1.91%
YoY %	-1.23%	6.23%	-14.74%	7.17%	-2.49%	3.90%	-	-
Horiz. %	97.14%	98.35%	92.58%	108.59%	101.32%	103.90%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 137,684
RPS	157.07	148.12	146.49	138.47	137.51	129.95	122.54	17.94%
YoY %	6.04%	1.11%	5.79%	0.70%	5.82%	6.05%	-	-
Horiz. %	128.18%	120.87%	119.54%	113.00%	112.22%	106.05%	100.00%	-
EPS	24.29	23.11	22.43	22.03	22.09	20.05	20.04	13.64%
YoY %	5.11%	3.03%	1.82%	-0.27%	10.17%	0.05%	-	-
Horiz. %	121.21%	115.32%	111.93%	109.93%	110.23%	100.05%	100.00%	-
DPS	38.01	38.01	38.02	38.02	38.08	38.08	36.36	2.99%
YoY %	0.00%	-0.03%	0.00%	-0.16%	0.00%	4.73%	-	-
Horiz. %	104.54%	104.54%	104.57%	104.57%	104.73%	104.73%	100.00%	-
NAPS	0.8307	0.841	0.792	0.9289	0.8667	0.8894	0.8572	-2.06%
YoY %	-1.22%	6.19%	-14.74%	7.18%	-2.55%	3.76%	-	-
Horiz. %	96.91%	98.11%	92.39%	108.36%	101.11%	103.76%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	10.40	11.80	11.20	12.10	11.30	11.30	9.85	-
P/RPS	2.29	2.75	2.64	3.02	2.84	3.01	2.78	-12.09%
YoY %	-16.73%	4.17%	-12.58%	6.34%	-5.65%	8.27%	-	-
Horiz. %	82.37%	98.92%	94.96%	108.63%	102.16%	108.27%	100.00%	-
P/EPS	14.79	17.64	17.26	18.98	17.68	19.49	17.02	-8.91%
YoY %	-16.16%	2.20%	-9.06%	7.35%	-9.29%	14.51%	-	-
Horiz. %	86.90%	103.64%	101.41%	111.52%	103.88%	114.51%	100.00%	-
EY	6.76	5.67	5.79	5.27	5.65	5.13	5.88	9.71%
YoY %	19.22%	-2.07%	9.87%	-6.73%	10.14%	-12.76%	-	-
Horiz. %	114.97%	96.43%	98.47%	89.63%	96.09%	87.24%	100.00%	-
DY	10.58	9.32	9.82	9.09	9.73	9.73	10.66	-0.49%
YoY %	13.52%	-5.09%	8.03%	-6.58%	0.00%	-8.72%	-	-
Horiz. %	99.25%	87.43%	92.12%	85.27%	91.28%	91.28%	100.00%	-
P/NAPS	4.33	4.85	4.89	4.50	4.51	4.39	3.98	5.76%
YoY %	-10.72%	-0.82%	8.67%	-0.22%	2.73%	10.30%	-	-
Horiz. %	108.79%	121.86%	122.86%	113.07%	113.32%	110.30%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	09/10/08	09/07/08	09/04/08	14/01/08	09/10/07	04/07/07	05/04/07	-
Price	10.10	11.10	11.20	12.50	11.50	11.40	10.20	-
P/RPS	2.22	2.59	2.64	3.12	2.89	3.03	2.88	-15.89%
YoY %	-14.29%	-1.89%	-15.38%	7.96%	-4.62%	5.21%	-	-
Horiz. %	77.08%	89.93%	91.67%	108.33%	100.35%	105.21%	100.00%	-
P/EPS	14.37	16.60	17.26	19.61	18.00	19.67	17.62	-12.67%
YoY %	-13.43%	-3.82%	-11.98%	8.94%	-8.49%	11.63%	-	-
Horiz. %	81.56%	94.21%	97.96%	111.29%	102.16%	111.63%	100.00%	-
EY	6.96	6.03	5.79	5.10	5.56	5.08	5.67	14.60%
YoY %	15.42%	4.15%	13.53%	-8.27%	9.45%	-10.41%	-	-
Horiz. %	122.75%	106.35%	102.12%	89.95%	98.06%	89.59%	100.00%	-
DY	10.89	9.91	9.82	8.80	9.57	9.65	10.29	3.83%
YoY %	9.89%	0.92%	11.59%	-8.05%	-0.83%	-6.22%	-	-
Horiz. %	105.83%	96.31%	95.43%	85.52%	93.00%	93.78%	100.00%	-
P/NAPS	4.20	4.56	4.89	4.65	4.59	4.43	4.12	1.28%
YoY %	-7.89%	-6.75%	5.16%	1.31%	3.61%	7.52%	-	-
Horiz. %	101.94%	110.68%	118.69%	112.86%	111.41%	107.52%	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