[LPI] QoQ TTM Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	638,728	625,745	590,100	583,577	551,624	547,832	517,716	14.95%
YoY %	2.07%	6.04%	1.12%	5.79%	0.69%	5.82%	-	-
Horiz. %	123.37%	120.87%	113.98%	112.72%	106.55%	105.82%	100.00%	-
PBT	141,564	131,924	126,375	123,778	121,766	122,180	112,312	16.60%
YoY %	7.31%	4.39%	2.10%	1.65%	-0.34%	8.79%	-	-
Horiz. %	126.05%	117.46%	112.52%	110.21%	108.42%	108.79%	100.00%	-
Tax	-37,317	-35,157	-34,323	-34,421	-33,996	-34,197	-32,447	9.72%
YoY %	-6.14%	-2.43%	0.28%	-1.25%	0.59%	-5.39%	-	-
Horiz. %	115.01%	108.35%	105.78%	106.08%	104.77%	105.39%	100.00%	-
NP	104,247	96,767	92,052	89,357	87,770	87,983	79,865	19.34%
YoY %	7.73%	5.12%	3.02%	1.81%	-0.24%	10.16%	-	-
Horiz. %	130.53%	121.16%	115.26%	111.89%	109.90%	110.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	104,247	96,767	92,052	89,357	87,770	87,983	79,865	19.34%
YoY %	7.73%	5.12%	3.02%	1.81%	-0.24%	10.16%	-	-
Horiz. %	130.53%	121.16%	115.26%	111.89%	109.90%	110.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.36%	26.65%	27.16%	27.81%	27.92%	27.99%	28.89%	-
YoY %	-1.09%	-1.88%	-2.34%	-0.39%	-0.25%	-3.12%	-	-
Horiz. %	91.24%	92.25%	94.01%	96.26%	96.64%	96.88%	100.00%	-
Total Cost	534,481	528,978	498,048	494,220	463,854	459,849	437,851	14.14%
YoY %	1.04%	6.21%	0.77%	6.55%	0.87%	5.02%	-	-
Horiz. %	122.07%	120.81%	113.75%	112.87%	105.94%	105.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	363,664	330,950	335,025	315,527	370,040	345,286	354,330	1.74%
YoY %	9.88%	-1.22%	6.18%	-14.73%	7.17%	-2.55%	-	-
Horiz. %	102.63%	93.40%	94.55%	89.05%	104.43%	97.45%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	116,992	151,437	151,437	151,481	151,481	151,689	151,689	-15.83%
YoY %	-22.75%	0.00%	-0.03%	0.00%	-0.14%	0.00%	-	-
Horiz. %	77.13%	99.83%	99.83%	99.86%	99.86%	100.00%	100.00%	-
Div Payout %	112.23%	156.50%	164.51%	169.52%	172.59%	172.41%	189.93%	-
YoY %	-28.29%	-4.87%	-2.96%	-1.78%	0.10%	-9.22%	-	-
Horiz. %	59.09%	82.40%	86.62%	89.25%	90.87%	90.78%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	363,664	330,950	335,025	315,527	370,040	345,286	354,330	1.74%
YoY %	9.88%	-1.22%	6.18%	-14.73%	7.17%	-2.55%	-	-
Horiz. %	102.63%	93.40%	94.55%	89.05%	104.43%	97.45%	100.00%	-
NOSH	137,642	137,649	137,632	137,694	137,684	137,690	137,780	-0.06%
YoY %	-0.01%	0.01%	-0.05%	0.01%	-0.00%	-0.07%	-	-
Horiz. %	99.90%	99.90%	99.89%	99.94%	99.93%	99.93%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	16.32%	15.46%	15.60%	15.31%	15.91%	16.06%	15.43%	-
YoY %	5.56%	-0.90%	1.89%	-3.77%	-0.93%	4.08%	-	-
Horiz. %	105.77%	100.19%	101.10%	99.22%	103.11%	104.08%	100.00%	-
ROE	28.67%	29.24%	27.48%	28.32%	23.72%	25.48%	22.54%	-
YoY %	-1.95%	6.40%	-2.97%	19.39%	-6.91%	13.04%	-	-
Horiz. %	127.20%	129.72%	121.92%	125.64%	105.24%	113.04%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	464.05	454.59	428.75	423.82	400.64	397.87	375.75	15.03%
YoY %	2.08%	6.03%	1.16%	5.79%	0.70%	5.89%	-	-
Horiz. %	123.50%	120.98%	114.11%	112.79%	106.62%	105.89%	100.00%	-
EPS	75.74	70.30	66.88	64.90	63.75	63.90	57.97	19.41%
YoY %	7.74%	5.11%	3.05%	1.80%	-0.23%	10.23%	-	-
Horiz. %	130.65%	121.27%	115.37%	111.95%	109.97%	110.23%	100.00%	-
DPS	85.00	110.00	110.00	110.00	110.00	110.00	110.00	-15.72%
YoY %	-22.73%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	77.27%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.6421	2.4043	2.4342	2.2915	2.6876	2.5077	2.5717	1.80%
YoY %	9.89%	-1.23%	6.23%	-14.74%	7.17%	-2.49%	-	-
Horiz. %	102.74%	93.49%	94.65%	89.10%	104.51%	97.51%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 137,694
RPS	160.33	157.07	148.12	146.49	138.47	137.51	129.95	14.96%
YoY %	2.08%	6.04%	1.11%	5.79%	0.70%	5.82%	-	-
Horiz. %	123.38%	120.87%	113.98%	112.73%	106.56%	105.82%	100.00%	-
EPS	26.17	24.29	23.11	22.43	22.03	22.09	20.05	19.33%
YoY %	7.74%	5.11%	3.03%	1.82%	-0.27%	10.17%	-	-
Horiz. %	130.52%	121.15%	115.26%	111.87%	109.88%	110.17%	100.00%	-
DPS	29.37	38.01	38.01	38.02	38.02	38.08	38.08	-15.83%
YoY %	-22.73%	0.00%	-0.03%	0.00%	-0.16%	0.00%	-	-
Horiz. %	77.13%	99.82%	99.82%	99.84%	99.84%	100.00%	100.00%	-
NAPS	0.9129	0.8307	0.841	0.792	0.9289	0.8667	0.8894	1.74%
YoY %	9.90%	-1.22%	6.19%	-14.74%	7.18%	-2.55%	-	-
Horiz. %	102.64%	93.40%	94.56%	89.05%	104.44%	97.45%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	9.45	10.40	11.80	11.20	12.10	11.30	11.30	-
P/RPS	2.04	2.29	2.75	2.64	3.02	2.84	3.01	-22.75%
YoY %	-10.92%	-16.73%	4.17%	-12.58%	6.34%	-5.65%	-	-
Horiz. %	67.77%	76.08%	91.36%	87.71%	100.33%	94.35%	100.00%	-
P/EPS	12.48	14.79	17.64	17.26	18.98	17.68	19.49	-25.60%
YoY %	-15.62%	-16.16%	2.20%	-9.06%	7.35%	-9.29%	-	-
Horiz. %	64.03%	75.89%	90.51%	88.56%	97.38%	90.71%	100.00%	-
EY	8.01	6.76	5.67	5.79	5.27	5.65	5.13	34.40%
YoY %	18.49%	19.22%	-2.07%	9.87%	-6.73%	10.14%	-	-
Horiz. %	156.14%	131.77%	110.53%	112.87%	102.73%	110.14%	100.00%	-
DY	8.99	10.58	9.32	9.82	9.09	9.73	9.73	-5.11%
YoY %	-15.03%	13.52%	-5.09%	8.03%	-6.58%	0.00%	-	-
Horiz. %	92.39%	108.74%	95.79%	100.92%	93.42%	100.00%	100.00%	-
P/NAPS	3.58	4.33	4.85	4.89	4.50	4.51	4.39	-12.65%
YoY %	-17.32%	-10.72%	-0.82%	8.67%	-0.22%	2.73%	-	-
Horiz. %	81.55%	98.63%	110.48%	111.39%	102.51%	102.73%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	08/01/09	09/10/08	09/07/08	09/04/08	14/01/08	09/10/07	04/07/07	-
Price	9.80	10.10	11.10	11.20	12.50	11.50	11.40	-
P/RPS	2.11	2.22	2.59	2.64	3.12	2.89	3.03	-21.34%
YoY %	-4.95%	-14.29%	-1.89%	-15.38%	7.96%	-4.62%	-	-
Horiz. %	69.64%	73.27%	85.48%	87.13%	102.97%	95.38%	100.00%	-
P/EPS	12.94	14.37	16.60	17.26	19.61	18.00	19.67	-24.26%
YoY %	-9.95%	-13.43%	-3.82%	-11.98%	8.94%	-8.49%	-	-
Horiz. %	65.79%	73.06%	84.39%	87.75%	99.69%	91.51%	100.00%	-
EY	7.73	6.96	6.03	5.79	5.10	5.56	5.08	32.12%
YoY %	11.06%	15.42%	4.15%	13.53%	-8.27%	9.45%	-	-
Horiz. %	152.17%	137.01%	118.70%	113.98%	100.39%	109.45%	100.00%	-
DY	8.67	10.89	9.91	9.82	8.80	9.57	9.65	-6.86%
YoY %	-20.39%	9.89%	0.92%	11.59%	-8.05%	-0.83%	-	-
Horiz. %	89.84%	112.85%	102.69%	101.76%	91.19%	99.17%	100.00%	-
P/NAPS	3.71	4.20	4.56	4.89	4.65	4.59	4.43	-11.10%
YoY %	-11.67%	-7.89%	-6.75%	5.16%	1.31%	3.61%	-	-
Horiz. %	83.75%	94.81%	102.93%	110.38%	104.97%	103.61%	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