[LPI] QoQ TTM Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	740,210	752,244	744,721	762,761	701,008	686,111	664,073	7.49%
YoY %	-1.60%	1.01%	-2.37%	8.81%	2.17%	3.32%	-	-
Horiz. %	111.47%	113.28%	112.14%	114.86%	105.56%	103.32%	100.00%	-
PBT	178,692	173,831	167,929	161,335	159,332	152,127	146,441	14.17%
YoY %	2.80%	3.51%	4.09%	1.26%	4.74%	3.88%	-	-
Horiz. %	122.02%	118.70%	114.67%	110.17%	108.80%	103.88%	100.00%	-
Tax	-42,750	-41,197	-38,997	-35,247	-35,525	-34,981	-34,131	16.18%
YoY %	-3.77%	-5.64%	-10.64%	0.78%	-1.56%	-2.49%	-	-
Horiz. %	125.25%	120.70%	114.26%	103.27%	104.08%	102.49%	100.00%	-
NP	135,942	132,634	128,932	126,088	123,807	117,146	112,310	13.56%
YoY %	2.49%	2.87%	2.26%	1.84%	5.69%	4.31%	-	-
Horiz. %	121.04%	118.10%	114.80%	112.27%	110.24%	104.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	135,942	132,634	128,932	126,088	123,807	117,146	112,310	13.56%
YoY %	2.49%	2.87%	2.26%	1.84%	5.69%	4.31%	-	-
Horiz. %	121.04%	118.10%	114.80%	112.27%	110.24%	104.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.92%	23.70%	23.22%	21.85%	22.30%	22.99%	23.31%	-
YoY %	0.93%	2.07%	6.27%	-2.02%	-3.00%	-1.37%	-	-
Horiz. %	102.62%	101.67%	99.61%	93.74%	95.67%	98.63%	100.00%	-
Total Cost	604,268	619,610	615,789	636,673	577,201	568,965	551,763	6.24%
YoY %	-2.48%	0.62%	-3.28%	10.30%	1.45%	3.12%	-	-
Horiz. %	109.52%	112.30%	111.60%	115.39%	104.61%	103.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,069,648	825,944	825,905	826,086	803,787	741,138	647,139	39.75%
YoY %	29.51%	0.00%	-0.02%	2.77%	8.45%	14.53%	-	-
Horiz. %	165.29%	127.63%	127.62%	127.65%	124.21%	114.53%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	70,559	70,559	92,930	92,930	111,839	111,839	116,992	-28.59%
YoY %	0.00%	-24.07%	0.00%	-16.91%	0.00%	-4.40%	-	-
Horiz. %	60.31%	60.31%	79.43%	79.43%	95.60%	95.60%	100.00%	-
Div Payout %	51.90%	53.20%	72.08%	73.70%	90.33%	95.47%	104.17%	-
YoY %	-2.44%	-26.19%	-2.20%	-18.41%	-5.38%	-8.35%	-	-
Horiz. %	49.82%	51.07%	69.19%	70.75%	86.71%	91.65%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	1,069,648	825,944	825,905	826,086	803,787	741,138	647,139	39.75%
YoY %	29.51%	0.00%	-0.02%	2.77%	8.45%	14.53%	-	-
Horiz. %	165.29%	127.63%	127.62%	127.65%	124.21%	114.53%	100.00%	-
NOSH	214,866	137,657	137,650	137,681	137,644	137,663	137,671	34.51%
YoY %	56.09%	0.01%	-0.02%	0.03%	-0.01%	-0.01%	-	-
Horiz. %	156.07%	99.99%	99.98%	100.01%	99.98%	99.99%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	18.37%	17.63%	17.31%	16.53%	17.66%	17.07%	16.91%	-
YoY %	4.20%	1.85%	4.72%	-6.40%	3.46%	0.95%	-	-
Horiz. %	108.63%	104.26%	102.37%	97.75%	104.44%	100.95%	100.00%	-
ROE	12.71%	16.06%	15.61%	15.26%	15.40%	15.81%	17.35%	-
YoY %	-20.86%	2.88%	2.29%	-0.91%	-2.59%	-8.88%	-	-
Horiz. %	73.26%	92.56%	89.97%	87.95%	88.76%	91.12%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	344.50	546.46	541.02	554.01	509.29	498.40	482.36	-20.08%
YoY %	-36.96%	1.01%	-2.34%	8.78%	2.18%	3.33%	-	-
Horiz. %	71.42%	113.29%	112.16%	114.85%	105.58%	103.33%	100.00%	-
EPS	63.27	96.35	93.67	91.58	89.95	85.10	81.58	-15.57%
YoY %	-34.33%	2.86%	2.28%	1.81%	5.70%	4.31%	-	-
Horiz. %	77.56%	118.10%	114.82%	112.26%	110.26%	104.31%	100.00%	-
DPS	32.84	51.25	67.50	67.50	81.25	81.25	85.00	-46.92%
YoY %	-35.92%	-24.07%	0.00%	-16.92%	0.00%	-4.41%	-	-
Horiz. %	38.64%	60.29%	79.41%	79.41%	95.59%	95.59%	100.00%	-
NAPS	4.9782	6.00	6.00	6.00	5.8396	5.3837	4.7006	3.89%
YoY %	-17.03%	0.00%	0.00%	2.75%	8.47%	14.53%	-	-
Horiz. %	105.91%	127.64%	127.64%	127.64%	124.23%	114.53%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 137,681
RPS	185.80	188.82	186.94	191.46	175.96	172.22	166.69	7.49%
YoY %	-1.60%	1.01%	-2.36%	8.81%	2.17%	3.32%	-	-
Horiz. %	111.46%	113.28%	112.15%	114.86%	105.56%	103.32%	100.00%	-
EPS	34.12	33.29	32.36	31.65	31.08	29.41	28.19	13.56%
YoY %	2.49%	2.87%	2.24%	1.83%	5.68%	4.33%	-	-
Horiz. %	121.04%	118.09%	114.79%	112.27%	110.25%	104.33%	100.00%	-
DPS	17.71	17.71	23.33	23.33	28.07	28.07	29.37	-28.60%
YoY %	0.00%	-24.09%	0.00%	-16.89%	0.00%	-4.43%	-	-
Horiz. %	60.30%	60.30%	79.43%	79.43%	95.57%	95.57%	100.00%	-
NAPS	2.685	2.0732	2.0731	2.0736	2.0176	1.8604	1.6244	39.75%
YoY %	29.51%	0.00%	-0.02%	2.78%	8.45%	14.53%	-	-
Horiz. %	165.29%	127.63%	127.62%	127.65%	124.21%	114.53%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	11.74	15.30	13.72	13.70	12.40	11.20	9.00	-
P/RPS	3.41	2.80	2.54	2.47	2.43	2.25	1.87	49.20%
YoY %	21.79%	10.24%	2.83%	1.65%	8.00%	20.32%	-	-
Horiz. %	182.35%	149.73%	135.83%	132.09%	129.95%	120.32%	100.00%	-
P/EPS	18.56	15.88	14.65	14.96	13.79	13.16	11.03	41.42%
YoY %	16.88%	8.40%	-2.07%	8.48%	4.79%	19.31%	-	-
Horiz. %	168.27%	143.97%	132.82%	135.63%	125.02%	119.31%	100.00%	-
EY	5.39	6.30	6.83	6.68	7.25	7.60	9.06	-29.24%
YoY %	-14.44%	-7.76%	2.25%	-7.86%	-4.61%	-16.11%	-	-
Horiz. %	59.49%	69.54%	75.39%	73.73%	80.02%	83.89%	100.00%	-
DY	2.80	3.35	4.92	4.93	6.55	7.25	9.44	-55.49%
YoY %	-16.42%	-31.91%	-0.20%	-24.73%	-9.66%	-23.20%	-	-
Horiz. %	29.66%	35.49%	52.12%	52.22%	69.39%	76.80%	100.00%	-
P/NAPS	2.36	2.55	2.29	2.28	2.12	2.08	1.91	15.13%
YoY %	-7.45%	11.35%	0.44%	7.55%	1.92%	8.90%	-	-
Horiz. %	123.56%	133.51%	119.90%	119.37%	110.99%	108.90%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	07/10/10	08/07/10	08/04/10	07/01/10	08/10/09	06/07/09	08/04/09	-
Price	11.76	16.28	13.80	14.14	12.22	11.50	9.10	-
P/RPS	3.41	2.98	2.55	2.55	2.40	2.31	1.89	48.15%
YoY %	14.43%	16.86%	0.00%	6.25%	3.90%	22.22%	-	-
Horiz. %	180.42%	157.67%	134.92%	134.92%	126.98%	122.22%	100.00%	-
P/EPS	18.59	16.90	14.73	15.44	13.59	13.51	11.15	40.56%
YoY %	10.00%	14.73%	-4.60%	13.61%	0.59%	21.17%	-	-
Horiz. %	166.73%	151.57%	132.11%	138.48%	121.88%	121.17%	100.00%	-
EY	5.38	5.92	6.79	6.48	7.36	7.40	8.96	-28.80%
YoY %	-9.12%	-12.81%	4.78%	-11.96%	-0.54%	-17.41%	-	-
Horiz. %	60.04%	66.07%	75.78%	72.32%	82.14%	82.59%	100.00%	-
DY	2.79	3.15	4.89	4.77	6.65	7.07	9.34	-55.28%
YoY %	-11.43%	-35.58%	2.52%	-28.27%	-5.94%	-24.30%	-	-
Horiz. %	29.87%	33.73%	52.36%	51.07%	71.20%	75.70%	100.00%	-
P/NAPS	2.36	2.71	2.30	2.36	2.09	2.14	1.94	13.94%
YoY %	-12.92%	17.83%	-2.54%	12.92%	-2.34%	10.31%	-	-
Horiz. %	121.65%	139.69%	118.56%	121.65%	107.73%	110.31%	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