[LPI] QoQ TTM Result on 31-Dec-2013 [#4]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	1,165,174	1,147,446	1,138,353	1,119,022	1,096,302	1,069,101	1,051,732	7.06%
YoY %	1.54%	0.80%	1.73%	2.07%	2.54%	1.65%	-	-
Horiz. %	110.79%	109.10%	108.24%	106.40%	104.24%	101.65%	100.00%	-
PBT	279,959	274,428	268,384	256,801	248,114	235,282	227,306	14.88%
YoY %	2.02%	2.25%	4.51%	3.50%	5.45%	3.51%	-	-
Horiz. %	123.16%	120.73%	118.07%	112.98%	109.15%	103.51%	100.00%	-
Tax	-61,610	-59,917	-58,475	-55,361	-51,681	-51,574	-49,746	15.31%
YoY %	-2.83%	-2.47%	-5.62%	-7.12%	-0.21%	-3.67%	-	-
Horiz. %	123.85%	120.45%	117.55%	111.29%	103.89%	103.67%	100.00%	-
NP	218,349	214,511	209,909	201,440	196,433	183,708	177,560	14.76%
YoY %	1.79%	2.19%	4.20%	2.55%	6.93%	3.46%	-	-
Horiz. %	122.97%	120.81%	118.22%	113.45%	110.63%	103.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	218,349	214,511	209,909	201,440	196,433	183,708	177,560	14.76%
YoY %	1.79%	2.19%	4.20%	2.55%	6.93%	3.46%	-	-
Horiz. %	122.97%	120.81%	118.22%	113.45%	110.63%	103.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.01%	21.83%	21.79%	21.56%	20.83%	21.92%	21.89%	-
YoY %	0.82%	0.18%	1.07%	3.50%	-4.97%	0.14%	-	-
Horiz. %	100.55%	99.73%	99.54%	98.49%	95.16%	100.14%	100.00%	-
Total Cost	946,825	932,935	928,444	917,582	899,869	885,393	874,172	5.46%
YoY %	1.49%	0.48%	1.18%	1.97%	1.63%	1.28%	-	-
Horiz. %	108.31%	106.72%	106.21%	104.97%	102.94%	101.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,610,360	1,600,689	1,525,889	1,605,939	1,457,533	1,391,487	1,305,009	15.03%
YoY %	0.60%	4.90%	-4.98%	10.18%	4.75%	6.63%	-	-
Horiz. %	123.40%	122.66%	116.93%	123.06%	111.69%	106.63%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	158,582	158,582	154,178	154,178	149,806	149,806	143,196	7.03%
YoY %	0.00%	2.86%	0.00%	2.92%	0.00%	4.62%	-	-
Horiz. %	110.74%	110.74%	107.67%	107.67%	104.62%	104.62%	100.00%	-
Div Payout %	72.63%	73.93%	73.45%	76.54%	76.26%	81.55%	80.65%	-
YoY %	-1.76%	0.65%	-4.04%	0.37%	-6.49%	1.12%	-	-
Horiz. %	90.06%	91.67%	91.07%	94.90%	94.56%	101.12%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	1,610,360	1,600,689	1,525,889	1,605,939	1,457,533	1,391,487	1,305,009	15.03%
YoY %	0.60%	4.90%	-4.98%	10.18%	4.75%	6.63%	-	-
Horiz. %	123.40%	122.66%	116.93%	123.06%	111.69%	106.63%	100.00%	-
NOSH	220,298	220,322	220,300	220,226	220,281	220,335	220,366	-0.02%
YoY %	-0.01%	0.01%	0.03%	-0.02%	-0.02%	-0.01%	-	-
Horiz. %	99.97%	99.98%	99.97%	99.94%	99.96%	99.99%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	18.74%	18.69%	18.44%	18.00%	17.92%	17.18%	16.88%	-
YoY %	0.27%	1.36%	2.44%	0.45%	4.31%	1.78%	-	-
Horiz. %	111.02%	110.72%	109.24%	106.64%	106.16%	101.78%	100.00%	-
ROE	13.56%	13.40%	13.76%	12.54%	13.48%	13.20%	13.61%	-
YoY %	1.19%	-2.62%	9.73%	-6.97%	2.12%	-3.01%	-	-
Horiz. %	99.63%	98.46%	101.10%	92.14%	99.04%	96.99%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	528.91	520.80	516.73	508.12	497.68	485.21	477.27	7.08%
YoY %	1.56%	0.79%	1.69%	2.10%	2.57%	1.66%	-	-
Horiz. %	110.82%	109.12%	108.27%	106.46%	104.28%	101.66%	100.00%	-
EPS	99.12	97.36	95.28	91.47	89.17	83.38	80.57	14.79%
YoY %	1.81%	2.18%	4.17%	2.58%	6.94%	3.49%	-	-
Horiz. %	123.02%	120.84%	118.26%	113.53%	110.67%	103.49%	100.00%	-
DPS	72.00	72.00	70.00	70.00	68.00	68.00	65.00	7.04%
YoY %	0.00%	2.86%	0.00%	2.94%	0.00%	4.62%	-	-
Horiz. %	110.77%	110.77%	107.69%	107.69%	104.62%	104.62%	100.00%	-
NAPS	7.3099	7.2652	6.9264	7.2922	6.6167	6.3153	5.922	15.05%
YoY %	0.62%	4.89%	-5.02%	10.21%	4.77%	6.64%	-	-
Horiz. %	123.44%	122.68%	116.96%	123.14%	111.73%	106.64%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 220,226
RPS	292.48	288.03	285.74	280.89	275.19	268.36	264.00	7.06%
YoY %	1.54%	0.80%	1.73%	2.07%	2.55%	1.65%	-	-
Horiz. %	110.79%	109.10%	108.23%	106.40%	104.24%	101.65%	100.00%	-
EPS	54.81	53.85	52.69	50.56	49.31	46.11	44.57	14.76%
YoY %	1.78%	2.20%	4.21%	2.53%	6.94%	3.46%	-	-
Horiz. %	122.98%	120.82%	118.22%	113.44%	110.63%	103.46%	100.00%	-
DPS	39.81	39.81	38.70	38.70	37.60	37.60	35.94	7.04%
YoY %	0.00%	2.87%	0.00%	2.93%	0.00%	4.62%	-	-
Horiz. %	110.77%	110.77%	107.68%	107.68%	104.62%	104.62%	100.00%	-
NAPS	4.0422	4.018	3.8302	4.0311	3.6586	3.4928	3.2758	15.03%
YoY %	0.60%	4.90%	-4.98%	10.18%	4.75%	6.62%	-	-
Horiz. %	123.40%	122.66%	116.92%	123.06%	111.69%	106.62%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	17.58	16.90	16.60	17.44	15.30	15.20	13.60	-
P/RPS	3.32	3.24	3.21	3.43	3.07	3.13	2.85	10.70%
YoY %	2.47%	0.93%	-6.41%	11.73%	-1.92%	9.82%	-	-
Horiz. %	116.49%	113.68%	112.63%	120.35%	107.72%	109.82%	100.00%	-
P/EPS	17.74	17.36	17.42	19.07	17.16	18.23	16.88	3.36%
YoY %	2.19%	-0.34%	-8.65%	11.13%	-5.87%	8.00%	-	-
Horiz. %	105.09%	102.84%	103.20%	112.97%	101.66%	108.00%	100.00%	-
EY	5.64	5.76	5.74	5.24	5.83	5.49	5.92	-3.17%
YoY %	-2.08%	0.35%	9.54%	-10.12%	6.19%	-7.26%	-	-
Horiz. %	95.27%	97.30%	96.96%	88.51%	98.48%	92.74%	100.00%	-
DY	4.10	4.26	4.22	4.01	4.44	4.47	4.78	-9.71%
YoY %	-3.76%	0.95%	5.24%	-9.68%	-0.67%	-6.49%	-	-
Horiz. %	85.77%	89.12%	88.28%	83.89%	92.89%	93.51%	100.00%	-
P/NAPS	2.40	2.33	2.40	2.39	2.31	2.41	2.30	2.87%
YoY %	3.00%	-2.92%	0.42%	3.46%	-4.15%	4.78%	-	-
Horiz. %	104.35%	101.30%	104.35%	103.91%	100.43%	104.78%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	08/10/14	25/07/14	08/04/14	08/01/14	08/10/13	08/07/13	08/04/13	-
Price	17.48	17.58	16.60	17.84	15.44	15.64	13.54	-
P/RPS	3.30	3.38	3.21	3.51	3.10	3.22	2.84	10.51%
YoY %	-2.37%	5.30%	-8.55%	13.23%	-3.73%	13.38%	-	-
Horiz. %	116.20%	119.01%	113.03%	123.59%	109.15%	113.38%	100.00%	-
P/EPS	17.64	18.06	17.42	19.50	17.31	18.76	16.80	3.30%
YoY %	-2.33%	3.67%	-10.67%	12.65%	-7.73%	11.67%	-	-
Horiz. %	105.00%	107.50%	103.69%	116.07%	103.04%	111.67%	100.00%	-
EY	5.67	5.54	5.74	5.13	5.78	5.33	5.95	-3.15%
YoY %	2.35%	-3.48%	11.89%	-11.25%	8.44%	-10.42%	-	-
Horiz. %	95.29%	93.11%	96.47%	86.22%	97.14%	89.58%	100.00%	-
DY	4.12	4.10	4.22	3.92	4.40	4.35	4.80	-9.67%
YoY %	0.49%	-2.84%	7.65%	-10.91%	1.15%	-9.38%	-	-
Horiz. %	85.83%	85.42%	87.92%	81.67%	91.67%	90.62%	100.00%	-
P/NAPS	2.39	2.42	2.40	2.45	2.33	2.48	2.29	2.88%
YoY %	-1.24%	0.83%	-2.04%	5.15%	-6.05%	8.30%	-	-
Horiz. %	104.37%	105.68%	104.80%	106.99%	101.75%	108.30%	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