[LPI] QoQ TTM Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	762,761	701,008	686,111	664,073	638,728	625,745	590,100	18.60%
YoY %	8.81%	2.17%	3.32%	3.97%	2.07%	6.04%	-	-
Horiz. %	129.26%	118.79%	116.27%	112.54%	108.24%	106.04%	100.00%	-
PBT	161,335	159,332	152,127	146,441	141,564	131,924	126,375	17.63%
YoY %	1.26%	4.74%	3.88%	3.45%	7.31%	4.39%	-	-
Horiz. %	127.66%	126.08%	120.38%	115.88%	112.02%	104.39%	100.00%	-
Tax	-35,247	-35,525	-34,981	-34,131	-37,317	-35,157	-34,323	1.78%
YoY %	0.78%	-1.56%	-2.49%	8.54%	-6.14%	-2.43%	-	-
Horiz. %	102.69%	103.50%	101.92%	99.44%	108.72%	102.43%	100.00%	-
NP	126,088	123,807	117,146	112,310	104,247	96,767	92,052	23.26%
YoY %	1.84%	5.69%	4.31%	7.73%	7.73%	5.12%	-	-
Horiz. %	136.97%	134.50%	127.26%	122.01%	113.25%	105.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	126,088	123,807	117,146	112,310	104,247	96,767	92,052	23.26%
YoY %	1.84%	5.69%	4.31%	7.73%	7.73%	5.12%	-	-
Horiz. %	136.97%	134.50%	127.26%	122.01%	113.25%	105.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.85%	22.30%	22.99%	23.31%	26.36%	26.65%	27.16%	-
YoY %	-2.02%	-3.00%	-1.37%	-11.57%	-1.09%	-1.88%	-	-
Horiz. %	80.45%	82.11%	84.65%	85.82%	97.05%	98.12%	100.00%	-
Total Cost	636,673	577,201	568,965	551,763	534,481	528,978	498,048	17.73%
YoY %	10.30%	1.45%	3.12%	3.23%	1.04%	6.21%	-	-
Horiz. %	127.83%	115.89%	114.24%	110.79%	107.32%	106.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	826,086	803,787	741,138	647,139	363,664	330,950	335,025	82.21%
YoY %	2.77%	8.45%	14.53%	77.95%	9.88%	-1.22%	-	-
Horiz. %	246.57%	239.92%	221.22%	193.16%	108.55%	98.78%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	92,930	111,839	111,839	116,992	116,992	151,437	151,437	-27.72%
YoY %	-16.91%	0.00%	-4.40%	0.00%	-22.75%	0.00%	-	-
Horiz. %	61.37%	73.85%	73.85%	77.25%	77.25%	100.00%	100.00%	-
Div Payout %	73.70%	90.33%	95.47%	104.17%	112.23%	156.50%	164.51%	-
YoY %	-18.41%	-5.38%	-8.35%	-7.18%	-28.29%	-4.87%	-	-
Horiz. %	44.80%	54.91%	58.03%	63.32%	68.22%	95.13%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	826,086	803,787	741,138	647,139	363,664	330,950	335,025	82.21%
YoY %	2.77%	8.45%	14.53%	77.95%	9.88%	-1.22%	-	-
Horiz. %	246.57%	239.92%	221.22%	193.16%	108.55%	98.78%	100.00%	-
NOSH	137,681	137,644	137,663	137,671	137,642	137,649	137,632	0.02%
YoY %	0.03%	-0.01%	-0.01%	0.02%	-0.01%	0.01%	-	-
Horiz. %	100.04%	100.01%	100.02%	100.03%	100.01%	100.01%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	16.53%	17.66%	17.07%	16.91%	16.32%	15.46%	15.60%	-
YoY %	-6.40%	3.46%	0.95%	3.62%	5.56%	-0.90%	-	-
Horiz. %	105.96%	113.21%	109.42%	108.40%	104.62%	99.10%	100.00%	-
ROE	15.26%	15.40%	15.81%	17.35%	28.67%	29.24%	27.48%	-
YoY %	-0.91%	-2.59%	-8.88%	-39.48%	-1.95%	6.40%	-	-
Horiz. %	55.53%	56.04%	57.53%	63.14%	104.33%	106.40%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	554.01	509.29	498.40	482.36	464.05	454.59	428.75	18.57%
YoY %	8.78%	2.18%	3.33%	3.95%	2.08%	6.03%	-	-
Horiz. %	129.22%	118.78%	116.24%	112.50%	108.23%	106.03%	100.00%	-
EPS	91.58	89.95	85.10	81.58	75.74	70.30	66.88	23.24%
YoY %	1.81%	5.70%	4.31%	7.71%	7.74%	5.11%	-	-
Horiz. %	136.93%	134.49%	127.24%	121.98%	113.25%	105.11%	100.00%	-
DPS	67.50	81.25	81.25	85.00	85.00	110.00	110.00	-27.72%
YoY %	-16.92%	0.00%	-4.41%	0.00%	-22.73%	0.00%	-	-
Horiz. %	61.36%	73.86%	73.86%	77.27%	77.27%	100.00%	100.00%	-
NAPS	6.00	5.8396	5.3837	4.7006	2.6421	2.4043	2.4342	82.17%
YoY %	2.75%	8.47%	14.53%	77.91%	9.89%	-1.23%	-	-
Horiz. %	246.49%	239.90%	221.17%	193.11%	108.54%	98.77%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 137,671
RPS	191.46	175.96	172.22	166.69	160.33	157.07	148.12	18.60%
YoY %	8.81%	2.17%	3.32%	3.97%	2.08%	6.04%	-	-
Horiz. %	129.26%	118.80%	116.27%	112.54%	108.24%	106.04%	100.00%	-
EPS	31.65	31.08	29.41	28.19	26.17	24.29	23.11	23.25%
YoY %	1.83%	5.68%	4.33%	7.72%	7.74%	5.11%	-	-
Horiz. %	136.95%	134.49%	127.26%	121.98%	113.24%	105.11%	100.00%	-
DPS	23.33	28.07	28.07	29.37	29.37	38.01	38.01	-27.71%
YoY %	-16.89%	0.00%	-4.43%	0.00%	-22.73%	0.00%	-	-
Horiz. %	61.38%	73.85%	73.85%	77.27%	77.27%	100.00%	100.00%	-
NAPS	2.0736	2.0176	1.8604	1.6244	0.9129	0.8307	0.841	82.20%
YoY %	2.78%	8.45%	14.53%	77.94%	9.90%	-1.22%	-	-
Horiz. %	246.56%	239.90%	221.21%	193.15%	108.55%	98.78%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	13.70	12.40	11.20	9.00	9.45	10.40	11.80	-
P/RPS	2.47	2.43	2.25	1.87	2.04	2.29	2.75	-6.89%
YoY %	1.65%	8.00%	20.32%	-8.33%	-10.92%	-16.73%	-	-
Horiz. %	89.82%	88.36%	81.82%	68.00%	74.18%	83.27%	100.00%	-
P/EPS	14.96	13.79	13.16	11.03	12.48	14.79	17.64	-10.37%
YoY %	8.48%	4.79%	19.31%	-11.62%	-15.62%	-16.16%	-	-
Horiz. %	84.81%	78.17%	74.60%	62.53%	70.75%	83.84%	100.00%	-
EY	6.68	7.25	7.60	9.06	8.01	6.76	5.67	11.51%
YoY %	-7.86%	-4.61%	-16.11%	13.11%	18.49%	19.22%	-	-
Horiz. %	117.81%	127.87%	134.04%	159.79%	141.27%	119.22%	100.00%	-
DY	4.93	6.55	7.25	9.44	8.99	10.58	9.32	-34.51%
YoY %	-24.73%	-9.66%	-23.20%	5.01%	-15.03%	13.52%	-	-
Horiz. %	52.90%	70.28%	77.79%	101.29%	96.46%	113.52%	100.00%	-
P/NAPS	2.28	2.12	2.08	1.91	3.58	4.33	4.85	-39.45%
YoY %	7.55%	1.92%	8.90%	-46.65%	-17.32%	-10.72%	-	-
Horiz. %	47.01%	43.71%	42.89%	39.38%	73.81%	89.28%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	07/01/10	08/10/09	06/07/09	08/04/09	08/01/09	09/10/08	09/07/08	-
Price	14.14	12.22	11.50	9.10	9.80	10.10	11.10	-
P/RPS	2.55	2.40	2.31	1.89	2.11	2.22	2.59	-1.02%
YoY %	6.25%	3.90%	22.22%	-10.43%	-4.95%	-14.29%	-	-
Horiz. %	98.46%	92.66%	89.19%	72.97%	81.47%	85.71%	100.00%	-
P/EPS	15.44	13.59	13.51	11.15	12.94	14.37	16.60	-4.70%
YoY %	13.61%	0.59%	21.17%	-13.83%	-9.95%	-13.43%	-	-
Horiz. %	93.01%	81.87%	81.39%	67.17%	77.95%	86.57%	100.00%	-
EY	6.48	7.36	7.40	8.96	7.73	6.96	6.03	4.90%
YoY %	-11.96%	-0.54%	-17.41%	15.91%	11.06%	15.42%	-	-
Horiz. %	107.46%	122.06%	122.72%	148.59%	128.19%	115.42%	100.00%	-
DY	4.77	6.65	7.07	9.34	8.67	10.89	9.91	-38.50%
YoY %	-28.27%	-5.94%	-24.30%	7.73%	-20.39%	9.89%	-	-
Horiz. %	48.13%	67.10%	71.34%	94.25%	87.49%	109.89%	100.00%	-
P/NAPS	2.36	2.09	2.14	1.94	3.71	4.20	4.56	-35.46%
YoY %	12.92%	-2.34%	10.31%	-47.71%	-11.67%	-7.89%	-	-
Horiz. %	51.75%	45.83%	46.93%	42.54%	81.36%	92.11%	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