[LPI] QoQ TTM Result on 31-Mar-2015 [#1]

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
TTM Result
Revenue	1,284,586	1,245,131	1,196,860	1,183,625	1,169,693	1,165,174	1,147,446	7.79%
YoY %	3.17%	4.03%	1.12%	1.19%	0.39%	1.54%	-	-
Horiz. %	111.95%	108.51%	104.31%	103.15%	101.94%	101.54%	100.00%	-
PBT	393,066	400,749	383,299	350,021	341,949	279,959	274,428	26.98%
YoY %	-1.92%	4.55%	9.51%	2.36%	22.14%	2.02%	-	-
Horiz. %	143.23%	146.03%	139.67%	127.55%	124.60%	102.02%	100.00%	-
Tax	-72,077	-64,912	-59,109	-60,389	-58,933	-61,610	-59,917	13.07%
YoY %	-11.04%	-9.82%	2.12%	-2.47%	4.35%	-2.83%	-	-
Horiz. %	120.29%	108.34%	98.65%	100.79%	98.36%	102.83%	100.00%	-
NP	320,989	335,837	324,190	289,632	283,016	218,349	214,511	30.72%
YoY %	-4.42%	3.59%	11.93%	2.34%	29.62%	1.79%	-	-
Horiz. %	149.64%	156.56%	151.13%	135.02%	131.94%	101.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	320,989	335,837	324,190	289,632	283,016	218,349	214,511	30.72%
YoY %	-4.42%	3.59%	11.93%	2.34%	29.62%	1.79%	-	-
Horiz. %	149.64%	156.56%	151.13%	135.02%	131.94%	101.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.34%	16.20%	15.42%	17.25%	17.23%	22.01%	21.83%	-
YoY %	13.21%	5.06%	-10.61%	0.12%	-21.72%	0.82%	-	-
Horiz. %	84.01%	74.21%	70.64%	79.02%	78.93%	100.82%	100.00%	-
Total Cost	963,597	909,294	872,670	893,993	886,677	946,825	932,935	2.17%
YoY %	5.97%	4.20%	-2.39%	0.83%	-6.35%	1.49%	-	-
Horiz. %	103.29%	97.47%	93.54%	95.83%	95.04%	101.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,738,610	1,616,439	1,665,673	1,623,511	1,649,344	1,610,360	1,600,689	5.64%
YoY %	7.56%	-2.96%	2.60%	-1.57%	2.42%	0.60%	-	-
Horiz. %	108.62%	100.98%	104.06%	101.43%	103.04%	100.60%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	232,390	187,865	187,865	165,533	165,533	158,582	158,582	28.92%
YoY %	23.70%	0.00%	13.49%	0.00%	4.38%	0.00%	-	-
Horiz. %	146.54%	118.47%	118.47%	104.38%	104.38%	100.00%	100.00%	-
Div Payout %	72.40%	55.94%	57.95%	57.15%	58.49%	72.63%	73.93%	-
YoY %	29.42%	-3.47%	1.40%	-2.29%	-19.47%	-1.76%	-	-
Horiz. %	97.93%	75.67%	78.38%	77.30%	79.12%	98.24%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	1,738,610	1,616,439	1,665,673	1,623,511	1,649,344	1,610,360	1,600,689	5.64%
YoY %	7.56%	-2.96%	2.60%	-1.57%	2.42%	0.60%	-	-
Horiz. %	108.62%	100.98%	104.06%	101.43%	103.04%	100.60%	100.00%	-
NOSH	331,986	331,986	331,986	331,986	220,852	220,298	220,322	31.33%
YoY %	0.00%	0.00%	0.00%	50.32%	0.25%	-0.01%	-	-
Horiz. %	150.68%	150.68%	150.68%	150.68%	100.24%	99.99%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	24.99%	26.97%	27.09%	24.47%	24.20%	18.74%	18.69%	-
YoY %	-7.34%	-0.44%	10.71%	1.12%	29.14%	0.27%	-	-
Horiz. %	133.71%	144.30%	144.94%	130.93%	129.48%	100.27%	100.00%	-
ROE	18.46%	20.78%	19.46%	17.84%	17.16%	13.56%	13.40%	-
YoY %	-11.16%	6.78%	9.08%	3.96%	26.55%	1.19%	-	-
Horiz. %	137.76%	155.07%	145.22%	133.13%	128.06%	101.19%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	386.94	375.06	360.52	356.53	529.63	528.91	520.80	-17.92%
YoY %	3.17%	4.03%	1.12%	-32.68%	0.14%	1.56%	-	-
Horiz. %	74.30%	72.02%	69.22%	68.46%	101.70%	101.56%	100.00%	-
EPS	96.69	101.16	97.65	87.24	128.15	99.12	97.36	-0.45%
YoY %	-4.42%	3.59%	11.93%	-31.92%	29.29%	1.81%	-	-
Horiz. %	99.31%	103.90%	100.30%	89.61%	131.62%	101.81%	100.00%	-
DPS	70.00	56.59	56.59	49.86	75.00	72.00	72.00	-1.85%
YoY %	23.70%	0.00%	13.50%	-33.52%	4.17%	0.00%	-	-
Horiz. %	97.22%	78.60%	78.60%	69.25%	104.17%	100.00%	100.00%	-
NAPS	5.237	4.869	5.0173	4.8903	7.4681	7.3099	7.2652	-19.55%
YoY %	7.56%	-2.96%	2.60%	-34.52%	2.16%	0.62%	-	-
Horiz. %	72.08%	67.02%	69.06%	67.31%	102.79%	100.62%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 331,986
RPS	322.45	312.55	300.43	297.11	293.61	292.48	288.03	7.79%
YoY %	3.17%	4.03%	1.12%	1.19%	0.39%	1.54%	-	-
Horiz. %	111.95%	108.51%	104.31%	103.15%	101.94%	101.54%	100.00%	-
EPS	80.57	84.30	81.38	72.70	71.04	54.81	53.85	30.71%
YoY %	-4.42%	3.59%	11.94%	2.34%	29.61%	1.78%	-	-
Horiz. %	149.62%	156.55%	151.12%	135.00%	131.92%	101.78%	100.00%	-
DPS	58.33	47.16	47.16	41.55	41.55	39.81	39.81	28.91%
YoY %	23.69%	0.00%	13.50%	0.00%	4.37%	0.00%	-	-
Horiz. %	146.52%	118.46%	118.46%	104.37%	104.37%	100.00%	100.00%	-
NAPS	4.3642	4.0575	4.1811	4.0753	4.1401	4.0422	4.018	5.64%
YoY %	7.56%	-2.96%	2.60%	-1.57%	2.42%	0.60%	-	-
Horiz. %	108.62%	100.98%	104.06%	101.43%	103.04%	100.60%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	16.08	13.78	13.88	15.08	18.06	17.58	16.90	-
P/RPS	4.16	3.67	3.85	4.23	3.41	3.32	3.24	18.07%
YoY %	13.35%	-4.68%	-8.98%	24.05%	2.71%	2.47%	-	-
Horiz. %	128.40%	113.27%	118.83%	130.56%	105.25%	102.47%	100.00%	-
P/EPS	16.63	13.62	14.21	17.29	14.09	17.74	17.36	-2.81%
YoY %	22.10%	-4.15%	-17.81%	22.71%	-20.57%	2.19%	-	-
Horiz. %	95.79%	78.46%	81.85%	99.60%	81.16%	102.19%	100.00%	-
EY	6.01	7.34	7.04	5.79	7.10	5.64	5.76	2.86%
YoY %	-18.12%	4.26%	21.59%	-18.45%	25.89%	-2.08%	-	-
Horiz. %	104.34%	127.43%	122.22%	100.52%	123.26%	97.92%	100.00%	-
DY	4.35	4.11	4.08	3.31	4.15	4.10	4.26	1.39%
YoY %	5.84%	0.74%	23.26%	-20.24%	1.22%	-3.76%	-	-
Horiz. %	102.11%	96.48%	95.77%	77.70%	97.42%	96.24%	100.00%	-
P/NAPS	3.07	2.83	2.77	3.08	2.42	2.40	2.33	20.12%
YoY %	8.48%	2.17%	-10.06%	27.27%	0.83%	3.00%	-	-
Horiz. %	131.76%	121.46%	118.88%	132.19%	103.86%	103.00%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	27/01/16	08/10/15	08/07/15	08/04/15	28/01/15	08/10/14	25/07/14	-
Price	15.70	14.44	14.18	14.88	18.50	17.48	17.58	-
P/RPS	4.06	3.85	3.93	4.17	3.49	3.30	3.38	12.96%
YoY %	5.45%	-2.04%	-5.76%	19.48%	5.76%	-2.37%	-	-
Horiz. %	120.12%	113.91%	116.27%	123.37%	103.25%	97.63%	100.00%	-
P/EPS	16.24	14.27	14.52	17.06	14.44	17.64	18.06	-6.81%
YoY %	13.81%	-1.72%	-14.89%	18.14%	-18.14%	-2.33%	-	-
Horiz. %	89.92%	79.01%	80.40%	94.46%	79.96%	97.67%	100.00%	-
EY	6.16	7.01	6.89	5.86	6.93	5.67	5.54	7.30%
YoY %	-12.13%	1.74%	17.58%	-15.44%	22.22%	2.35%	-	-
Horiz. %	111.19%	126.53%	124.37%	105.78%	125.09%	102.35%	100.00%	-
DY	4.46	3.92	3.99	3.35	4.05	4.12	4.10	5.75%
YoY %	13.78%	-1.75%	19.10%	-17.28%	-1.70%	0.49%	-	-
Horiz. %	108.78%	95.61%	97.32%	81.71%	98.78%	100.49%	100.00%	-
P/NAPS	3.00	2.97	2.83	3.04	2.48	2.39	2.42	15.35%
YoY %	1.01%	4.95%	-6.91%	22.58%	3.77%	-1.24%	-	-
Horiz. %	123.97%	122.73%	116.94%	125.62%	102.48%	98.76%	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