[LPI] QoQ TTM Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	701,008	686,111	664,073	638,728	625,745	590,100	583,577	12.98%
YoY %	2.17%	3.32%	3.97%	2.07%	6.04%	1.12%	-	-
Horiz. %	120.12%	117.57%	113.79%	109.45%	107.23%	101.12%	100.00%	-
PBT	159,332	152,127	146,441	141,564	131,924	126,375	123,778	18.31%
YoY %	4.74%	3.88%	3.45%	7.31%	4.39%	2.10%	-	-
Horiz. %	128.72%	122.90%	118.31%	114.37%	106.58%	102.10%	100.00%	-
Tax	-35,525	-34,981	-34,131	-37,317	-35,157	-34,323	-34,421	2.12%
YoY %	-1.56%	-2.49%	8.54%	-6.14%	-2.43%	0.28%	-	-
Horiz. %	103.21%	101.63%	99.16%	108.41%	102.14%	99.72%	100.00%	-
NP	123,807	117,146	112,310	104,247	96,767	92,052	89,357	24.25%
YoY %	5.69%	4.31%	7.73%	7.73%	5.12%	3.02%	-	-
Horiz. %	138.55%	131.10%	125.69%	116.66%	108.29%	103.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	123,807	117,146	112,310	104,247	96,767	92,052	89,357	24.25%
YoY %	5.69%	4.31%	7.73%	7.73%	5.12%	3.02%	-	-
Horiz. %	138.55%	131.10%	125.69%	116.66%	108.29%	103.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.30%	22.99%	23.31%	26.36%	26.65%	27.16%	27.81%	-
YoY %	-3.00%	-1.37%	-11.57%	-1.09%	-1.88%	-2.34%	-	-
Horiz. %	80.19%	82.67%	83.82%	94.79%	95.83%	97.66%	100.00%	-
Total Cost	577,201	568,965	551,763	534,481	528,978	498,048	494,220	10.89%
YoY %	1.45%	3.12%	3.23%	1.04%	6.21%	0.77%	-	-
Horiz. %	116.79%	115.12%	111.64%	108.15%	107.03%	100.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	803,787	741,138	647,139	363,664	330,950	335,025	315,527	86.41%
YoY %	8.45%	14.53%	77.95%	9.88%	-1.22%	6.18%	-	-
Horiz. %	254.74%	234.89%	205.10%	115.26%	104.89%	106.18%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	111,839	111,839	116,992	116,992	151,437	151,437	151,481	-18.29%
YoY %	0.00%	-4.40%	0.00%	-22.75%	0.00%	-0.03%	-	-
Horiz. %	73.83%	73.83%	77.23%	77.23%	99.97%	99.97%	100.00%	-
Div Payout %	90.33%	95.47%	104.17%	112.23%	156.50%	164.51%	169.52%	-
YoY %	-5.38%	-8.35%	-7.18%	-28.29%	-4.87%	-2.96%	-	-
Horiz. %	53.29%	56.32%	61.45%	66.20%	92.32%	97.04%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	803,787	741,138	647,139	363,664	330,950	335,025	315,527	86.41%
YoY %	8.45%	14.53%	77.95%	9.88%	-1.22%	6.18%	-	-
Horiz. %	254.74%	234.89%	205.10%	115.26%	104.89%	106.18%	100.00%	-
NOSH	137,644	137,663	137,671	137,642	137,649	137,632	137,694	-0.02%
YoY %	-0.01%	-0.01%	0.02%	-0.01%	0.01%	-0.05%	-	-
Horiz. %	99.96%	99.98%	99.98%	99.96%	99.97%	99.95%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	17.66%	17.07%	16.91%	16.32%	15.46%	15.60%	15.31%	-
YoY %	3.46%	0.95%	3.62%	5.56%	-0.90%	1.89%	-	-
Horiz. %	115.35%	111.50%	110.45%	106.60%	100.98%	101.89%	100.00%	-
ROE	15.40%	15.81%	17.35%	28.67%	29.24%	27.48%	28.32%	-
YoY %	-2.59%	-8.88%	-39.48%	-1.95%	6.40%	-2.97%	-	-
Horiz. %	54.38%	55.83%	61.26%	101.24%	103.25%	97.03%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	509.29	498.40	482.36	464.05	454.59	428.75	423.82	13.01%
YoY %	2.18%	3.33%	3.95%	2.08%	6.03%	1.16%	-	-
Horiz. %	120.17%	117.60%	113.81%	109.49%	107.26%	101.16%	100.00%	-
EPS	89.95	85.10	81.58	75.74	70.30	66.88	64.90	24.28%
YoY %	5.70%	4.31%	7.71%	7.74%	5.11%	3.05%	-	-
Horiz. %	138.60%	131.12%	125.70%	116.70%	108.32%	103.05%	100.00%	-
DPS	81.25	81.25	85.00	85.00	110.00	110.00	110.00	-18.27%
YoY %	0.00%	-4.41%	0.00%	-22.73%	0.00%	0.00%	-	-
Horiz. %	73.86%	73.86%	77.27%	77.27%	100.00%	100.00%	100.00%	-
NAPS	5.8396	5.3837	4.7006	2.6421	2.4043	2.4342	2.2915	86.46%
YoY %	8.47%	14.53%	77.91%	9.89%	-1.23%	6.23%	-	-
Horiz. %	254.84%	234.94%	205.13%	115.30%	104.92%	106.23%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 137,642
RPS	175.96	172.22	166.69	160.33	157.07	148.12	146.49	12.98%
YoY %	2.17%	3.32%	3.97%	2.08%	6.04%	1.11%	-	-
Horiz. %	120.12%	117.56%	113.79%	109.45%	107.22%	101.11%	100.00%	-
EPS	31.08	29.41	28.19	26.17	24.29	23.11	22.43	24.26%
YoY %	5.68%	4.33%	7.72%	7.74%	5.11%	3.03%	-	-
Horiz. %	138.56%	131.12%	125.68%	116.67%	108.29%	103.03%	100.00%	-
DPS	28.07	28.07	29.37	29.37	38.01	38.01	38.02	-18.29%
YoY %	0.00%	-4.43%	0.00%	-22.73%	0.00%	-0.03%	-	-
Horiz. %	73.83%	73.83%	77.25%	77.25%	99.97%	99.97%	100.00%	-
NAPS	2.0176	1.8604	1.6244	0.9129	0.8307	0.841	0.792	86.42%
YoY %	8.45%	14.53%	77.94%	9.90%	-1.22%	6.19%	-	-
Horiz. %	254.75%	234.90%	205.10%	115.27%	104.89%	106.19%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	12.40	11.20	9.00	9.45	10.40	11.80	11.20	-
P/RPS	2.43	2.25	1.87	2.04	2.29	2.75	2.64	-5.37%
YoY %	8.00%	20.32%	-8.33%	-10.92%	-16.73%	4.17%	-	-
Horiz. %	92.05%	85.23%	70.83%	77.27%	86.74%	104.17%	100.00%	-
P/EPS	13.79	13.16	11.03	12.48	14.79	17.64	17.26	-13.88%
YoY %	4.79%	19.31%	-11.62%	-15.62%	-16.16%	2.20%	-	-
Horiz. %	79.90%	76.25%	63.90%	72.31%	85.69%	102.20%	100.00%	-
EY	7.25	7.60	9.06	8.01	6.76	5.67	5.79	16.15%
YoY %	-4.61%	-16.11%	13.11%	18.49%	19.22%	-2.07%	-	-
Horiz. %	125.22%	131.26%	156.48%	138.34%	116.75%	97.93%	100.00%	-
DY	6.55	7.25	9.44	8.99	10.58	9.32	9.82	-23.64%
YoY %	-9.66%	-23.20%	5.01%	-15.03%	13.52%	-5.09%	-	-
Horiz. %	66.70%	73.83%	96.13%	91.55%	107.74%	94.91%	100.00%	-
P/NAPS	2.12	2.08	1.91	3.58	4.33	4.85	4.89	-42.68%
YoY %	1.92%	8.90%	-46.65%	-17.32%	-10.72%	-0.82%	-	-
Horiz. %	43.35%	42.54%	39.06%	73.21%	88.55%	99.18%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	08/10/09	06/07/09	08/04/09	08/01/09	09/10/08	09/07/08	09/04/08	-
Price	12.22	11.50	9.10	9.80	10.10	11.10	11.20	-
P/RPS	2.40	2.31	1.89	2.11	2.22	2.59	2.64	-6.15%
YoY %	3.90%	22.22%	-10.43%	-4.95%	-14.29%	-1.89%	-	-
Horiz. %	90.91%	87.50%	71.59%	79.92%	84.09%	98.11%	100.00%	-
P/EPS	13.59	13.51	11.15	12.94	14.37	16.60	17.26	-14.71%
YoY %	0.59%	21.17%	-13.83%	-9.95%	-13.43%	-3.82%	-	-
Horiz. %	78.74%	78.27%	64.60%	74.97%	83.26%	96.18%	100.00%	-
EY	7.36	7.40	8.96	7.73	6.96	6.03	5.79	17.32%
YoY %	-0.54%	-17.41%	15.91%	11.06%	15.42%	4.15%	-	-
Horiz. %	127.12%	127.81%	154.75%	133.51%	120.21%	104.15%	100.00%	-
DY	6.65	7.07	9.34	8.67	10.89	9.91	9.82	-22.86%
YoY %	-5.94%	-24.30%	7.73%	-20.39%	9.89%	0.92%	-	-
Horiz. %	67.72%	72.00%	95.11%	88.29%	110.90%	100.92%	100.00%	-
P/NAPS	2.09	2.14	1.94	3.71	4.20	4.56	4.89	-43.23%
YoY %	-2.34%	10.31%	-47.71%	-11.67%	-7.89%	-6.75%	-	-
Horiz. %	42.74%	43.76%	39.67%	75.87%	85.89%	93.25%	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