[LPI] QoQ TTM Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
TTM Result
Revenue	1,169,693	1,165,174	1,147,446	1,138,353	1,119,022	1,096,302	1,069,101	6.16%
YoY %	0.39%	1.54%	0.80%	1.73%	2.07%	2.54%	-	-
Horiz. %	109.41%	108.99%	107.33%	106.48%	104.67%	102.54%	100.00%	-
PBT	341,949	279,959	274,428	268,384	256,801	248,114	235,282	28.21%
YoY %	22.14%	2.02%	2.25%	4.51%	3.50%	5.45%	-	-
Horiz. %	145.34%	118.99%	116.64%	114.07%	109.15%	105.45%	100.00%	-
Tax	-58,933	-61,610	-59,917	-58,475	-55,361	-51,681	-51,574	9.27%
YoY %	4.35%	-2.83%	-2.47%	-5.62%	-7.12%	-0.21%	-	-
Horiz. %	114.27%	119.46%	116.18%	113.38%	107.34%	100.21%	100.00%	-
NP	283,016	218,349	214,511	209,909	201,440	196,433	183,708	33.28%
YoY %	29.62%	1.79%	2.19%	4.20%	2.55%	6.93%	-	-
Horiz. %	154.06%	118.86%	116.77%	114.26%	109.65%	106.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	283,016	218,349	214,511	209,909	201,440	196,433	183,708	33.28%
YoY %	29.62%	1.79%	2.19%	4.20%	2.55%	6.93%	-	-
Horiz. %	154.06%	118.86%	116.77%	114.26%	109.65%	106.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.23%	22.01%	21.83%	21.79%	21.56%	20.83%	21.92%	-
YoY %	-21.72%	0.82%	0.18%	1.07%	3.50%	-4.97%	-	-
Horiz. %	78.60%	100.41%	99.59%	99.41%	98.36%	95.03%	100.00%	-
Total Cost	886,677	946,825	932,935	928,444	917,582	899,869	885,393	0.09%
YoY %	-6.35%	1.49%	0.48%	1.18%	1.97%	1.63%	-	-
Horiz. %	100.15%	106.94%	105.37%	104.86%	103.64%	101.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,649,344	1,610,360	1,600,689	1,525,889	1,605,939	1,457,533	1,391,487	11.96%
YoY %	2.42%	0.60%	4.90%	-4.98%	10.18%	4.75%	-	-
Horiz. %	118.53%	115.73%	115.03%	109.66%	115.41%	104.75%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	165,533	158,582	158,582	154,178	154,178	149,806	149,806	6.86%
YoY %	4.38%	0.00%	2.86%	0.00%	2.92%	0.00%	-	-
Horiz. %	110.50%	105.86%	105.86%	102.92%	102.92%	100.00%	100.00%	-
Div Payout %	58.49%	72.63%	73.93%	73.45%	76.54%	76.26%	81.55%	-
YoY %	-19.47%	-1.76%	0.65%	-4.04%	0.37%	-6.49%	-	-
Horiz. %	71.72%	89.06%	90.66%	90.07%	93.86%	93.51%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	1,649,344	1,610,360	1,600,689	1,525,889	1,605,939	1,457,533	1,391,487	11.96%
YoY %	2.42%	0.60%	4.90%	-4.98%	10.18%	4.75%	-	-
Horiz. %	118.53%	115.73%	115.03%	109.66%	115.41%	104.75%	100.00%	-
NOSH	220,852	220,298	220,322	220,300	220,226	220,281	220,335	0.15%
YoY %	0.25%	-0.01%	0.01%	0.03%	-0.02%	-0.02%	-	-
Horiz. %	100.23%	99.98%	99.99%	99.98%	99.95%	99.98%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	24.20%	18.74%	18.69%	18.44%	18.00%	17.92%	17.18%	-
YoY %	29.14%	0.27%	1.36%	2.44%	0.45%	4.31%	-	-
Horiz. %	140.86%	109.08%	108.79%	107.33%	104.77%	104.31%	100.00%	-
ROE	17.16%	13.56%	13.40%	13.76%	12.54%	13.48%	13.20%	-
YoY %	26.55%	1.19%	-2.62%	9.73%	-6.97%	2.12%	-	-
Horiz. %	130.00%	102.73%	101.52%	104.24%	95.00%	102.12%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	529.63	528.91	520.80	516.73	508.12	497.68	485.21	5.99%
YoY %	0.14%	1.56%	0.79%	1.69%	2.10%	2.57%	-	-
Horiz. %	109.15%	109.01%	107.33%	106.50%	104.72%	102.57%	100.00%	-
EPS	128.15	99.12	97.36	95.28	91.47	89.17	83.38	33.07%
YoY %	29.29%	1.81%	2.18%	4.17%	2.58%	6.94%	-	-
Horiz. %	153.69%	118.88%	116.77%	114.27%	109.70%	106.94%	100.00%	-
DPS	75.00	72.00	72.00	70.00	70.00	68.00	68.00	6.73%
YoY %	4.17%	0.00%	2.86%	0.00%	2.94%	0.00%	-	-
Horiz. %	110.29%	105.88%	105.88%	102.94%	102.94%	100.00%	100.00%	-
NAPS	7.4681	7.3099	7.2652	6.9264	7.2922	6.6167	6.3153	11.79%
YoY %	2.16%	0.62%	4.89%	-5.02%	10.21%	4.77%	-	-
Horiz. %	118.25%	115.75%	115.04%	109.68%	115.47%	104.77%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 220,300
RPS	293.61	292.48	288.03	285.74	280.89	275.19	268.36	6.16%
YoY %	0.39%	1.54%	0.80%	1.73%	2.07%	2.55%	-	-
Horiz. %	109.41%	108.99%	107.33%	106.48%	104.67%	102.55%	100.00%	-
EPS	71.04	54.81	53.85	52.69	50.56	49.31	46.11	33.28%
YoY %	29.61%	1.78%	2.20%	4.21%	2.53%	6.94%	-	-
Horiz. %	154.07%	118.87%	116.79%	114.27%	109.65%	106.94%	100.00%	-
DPS	41.55	39.81	39.81	38.70	38.70	37.60	37.60	6.86%
YoY %	4.37%	0.00%	2.87%	0.00%	2.93%	0.00%	-	-
Horiz. %	110.51%	105.88%	105.88%	102.93%	102.93%	100.00%	100.00%	-
NAPS	4.1401	4.0422	4.018	3.8302	4.0311	3.6586	3.4928	11.96%
YoY %	2.42%	0.60%	4.90%	-4.98%	10.18%	4.75%	-	-
Horiz. %	118.53%	115.73%	115.04%	109.66%	115.41%	104.75%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	18.06	17.58	16.90	16.60	17.44	15.30	15.20	-
P/RPS	3.41	3.32	3.24	3.21	3.43	3.07	3.13	5.86%
YoY %	2.71%	2.47%	0.93%	-6.41%	11.73%	-1.92%	-	-
Horiz. %	108.95%	106.07%	103.51%	102.56%	109.58%	98.08%	100.00%	-
P/EPS	14.09	17.74	17.36	17.42	19.07	17.16	18.23	-15.74%
YoY %	-20.57%	2.19%	-0.34%	-8.65%	11.13%	-5.87%	-	-
Horiz. %	77.29%	97.31%	95.23%	95.56%	104.61%	94.13%	100.00%	-
EY	7.10	5.64	5.76	5.74	5.24	5.83	5.49	18.64%
YoY %	25.89%	-2.08%	0.35%	9.54%	-10.12%	6.19%	-	-
Horiz. %	129.33%	102.73%	104.92%	104.55%	95.45%	106.19%	100.00%	-
DY	4.15	4.10	4.26	4.22	4.01	4.44	4.47	-4.81%
YoY %	1.22%	-3.76%	0.95%	5.24%	-9.68%	-0.67%	-	-
Horiz. %	92.84%	91.72%	95.30%	94.41%	89.71%	99.33%	100.00%	-
P/NAPS	2.42	2.40	2.33	2.40	2.39	2.31	2.41	0.27%
YoY %	0.83%	3.00%	-2.92%	0.42%	3.46%	-4.15%	-	-
Horiz. %	100.41%	99.59%	96.68%	99.59%	99.17%	95.85%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	28/01/15	08/10/14	25/07/14	08/04/14	08/01/14	08/10/13	08/07/13	-
Price	18.50	17.48	17.58	16.60	17.84	15.44	15.64	-
P/RPS	3.49	3.30	3.38	3.21	3.51	3.10	3.22	5.49%
YoY %	5.76%	-2.37%	5.30%	-8.55%	13.23%	-3.73%	-	-
Horiz. %	108.39%	102.48%	104.97%	99.69%	109.01%	96.27%	100.00%	-
P/EPS	14.44	17.64	18.06	17.42	19.50	17.31	18.76	-15.97%
YoY %	-18.14%	-2.33%	3.67%	-10.67%	12.65%	-7.73%	-	-
Horiz. %	76.97%	94.03%	96.27%	92.86%	103.94%	92.27%	100.00%	-
EY	6.93	5.67	5.54	5.74	5.13	5.78	5.33	19.06%
YoY %	22.22%	2.35%	-3.48%	11.89%	-11.25%	8.44%	-	-
Horiz. %	130.02%	106.38%	103.94%	107.69%	96.25%	108.44%	100.00%	-
DY	4.05	4.12	4.10	4.22	3.92	4.40	4.35	-4.63%
YoY %	-1.70%	0.49%	-2.84%	7.65%	-10.91%	1.15%	-	-
Horiz. %	93.10%	94.71%	94.25%	97.01%	90.11%	101.15%	100.00%	-
P/NAPS	2.48	2.39	2.42	2.40	2.45	2.33	2.48	0.00%
YoY %	3.77%	-1.24%	0.83%	-2.04%	5.15%	-6.05%	-	-
Horiz. %	100.00%	96.37%	97.58%	96.77%	98.79%	93.95%	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