[LPI] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	1,081,730	1,022,180	854,602	733,472	754,506	659,740	582,788	10.84%
YoY %	5.83%	19.61%	16.51%	-2.79%	14.36%	13.20%	-	-
Horiz. %	185.61%	175.39%	146.64%	125.86%	129.46%	113.20%	100.00%	-
PBT	227,196	184,704	184,212	169,454	144,462	123,336	114,118	12.14%
YoY %	23.01%	0.27%	8.71%	17.30%	17.13%	8.08%	-	-
Horiz. %	199.09%	161.85%	161.42%	148.49%	126.59%	108.08%	100.00%	-
Tax	-49,814	-40,888	-44,124	-39,922	-28,022	-32,694	-32,040	7.62%
YoY %	-21.83%	7.33%	-10.53%	-42.47%	14.29%	-2.04%	-	-
Horiz. %	155.47%	127.62%	137.72%	124.60%	87.46%	102.04%	100.00%	-
NP	177,382	143,816	140,088	129,532	116,440	90,642	82,078	13.69%
YoY %	23.34%	2.66%	8.15%	11.24%	28.46%	10.43%	-	-
Horiz. %	216.11%	175.22%	170.68%	157.82%	141.87%	110.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	177,382	143,816	140,088	129,532	116,440	90,642	82,078	13.69%
YoY %	23.34%	2.66%	8.15%	11.24%	28.46%	10.43%	-	-
Horiz. %	216.11%	175.22%	170.68%	157.82%	141.87%	110.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.93%	22.14%	23.95%	23.56%	19.40%	26.51%	28.08%	-
YoY %	-0.95%	-7.56%	1.66%	21.44%	-26.82%	-5.59%	-	-
Horiz. %	78.10%	78.85%	85.29%	83.90%	69.09%	94.41%	100.00%	-
Total Cost	904,348	878,364	714,514	603,940	638,066	569,098	500,710	10.34%
YoY %	2.96%	22.93%	18.31%	-5.35%	12.12%	13.66%	-	-
Horiz. %	180.61%	175.42%	142.70%	120.62%	127.43%	113.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,391,578	1,167,006	1,147,664	825,921	741,165	335,116	354,279	25.58%
YoY %	19.24%	1.69%	38.96%	11.44%	121.17%	-5.41%	-	-
Horiz. %	392.79%	329.40%	323.94%	233.13%	209.20%	94.59%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	79,326	66,091	110,132	27,530	72,275	82,602	82,656	-0.68%
YoY %	20.03%	-39.99%	300.04%	-61.91%	-12.50%	-0.07%	-	-
Horiz. %	95.97%	79.96%	133.24%	33.31%	87.44%	99.93%	100.00%	-
Div Payout %	44.72%	45.96%	78.62%	21.25%	62.07%	91.13%	100.70%	-
YoY %	-2.70%	-41.54%	269.98%	-65.76%	-31.89%	-9.50%	-	-
Horiz. %	44.41%	45.64%	78.07%	21.10%	61.64%	90.50%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	1,391,578	1,167,006	1,147,664	825,921	741,165	335,116	354,279	25.58%
YoY %	19.24%	1.69%	38.96%	11.44%	121.17%	-5.41%	-	-
Horiz. %	392.79%	329.40%	323.94%	233.13%	209.20%	94.59%	100.00%	-
NOSH	220,350	220,306	398,383	137,653	137,668	137,670	137,760	8.13%
YoY %	0.02%	-44.70%	189.41%	-0.01%	-0.00%	-0.07%	-	-
Horiz. %	159.95%	159.92%	289.19%	99.92%	99.93%	99.93%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	16.40%	14.07%	16.39%	17.66%	15.43%	13.74%	14.08%	-
YoY %	16.56%	-14.15%	-7.19%	14.45%	12.30%	-2.41%	-	-
Horiz. %	116.48%	99.93%	116.41%	125.43%	109.59%	97.59%	100.00%	-
ROE	12.75%	12.32%	12.21%	15.68%	15.71%	27.05%	23.17%	-
YoY %	3.49%	0.90%	-22.13%	-0.19%	-41.92%	16.75%	-	-
Horiz. %	55.03%	53.17%	52.70%	67.67%	67.80%	116.75%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	490.91	463.98	387.99	532.84	548.06	479.22	423.04	2.50%
YoY %	5.80%	19.59%	-27.18%	-2.78%	14.37%	13.28%	-	-
Horiz. %	116.04%	109.68%	91.71%	125.95%	129.55%	113.28%	100.00%	-
EPS	80.50	65.28	63.60	60.36	84.58	65.84	59.58	5.13%
YoY %	23.31%	2.64%	5.37%	-28.64%	28.46%	10.51%	-	-
Horiz. %	135.11%	109.57%	106.75%	101.31%	141.96%	110.51%	100.00%	-
DPS	36.00	30.00	50.00	20.00	52.50	60.00	60.00	-8.15%
YoY %	20.00%	-40.00%	150.00%	-61.90%	-12.50%	0.00%	-	-
Horiz. %	60.00%	50.00%	83.33%	33.33%	87.50%	100.00%	100.00%	-
NAPS	6.3153	5.2972	5.2104	6.00	5.3837	2.4342	2.5717	16.13%
YoY %	19.22%	1.67%	-13.16%	11.45%	121.17%	-5.35%	-	-
Horiz. %	245.57%	205.98%	202.61%	233.31%	209.34%	94.65%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 137,657
RPS	271.53	256.58	387.99	184.11	189.39	165.60	146.29	10.84%
YoY %	5.83%	-33.87%	110.74%	-2.79%	14.37%	13.20%	-	-
Horiz. %	185.61%	175.39%	265.22%	125.85%	129.46%	113.20%	100.00%	-
EPS	44.53	36.10	63.60	32.51	29.23	22.75	20.60	13.69%
YoY %	23.35%	-43.24%	95.63%	11.22%	28.48%	10.44%	-	-
Horiz. %	216.17%	175.24%	308.74%	157.82%	141.89%	110.44%	100.00%	-
DPS	19.91	16.59	50.00	6.91	18.14	20.73	20.75	-0.68%
YoY %	20.01%	-66.82%	623.59%	-61.91%	-12.49%	-0.10%	-	-
Horiz. %	95.95%	79.95%	240.96%	33.30%	87.42%	99.90%	100.00%	-
NAPS	3.4931	2.9294	5.2104	2.0732	1.8604	0.8412	0.8893	25.58%
YoY %	19.24%	-43.78%	151.32%	11.44%	121.16%	-5.41%	-	-
Horiz. %	392.79%	329.41%	585.90%	233.13%	209.20%	94.59%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	15.20	13.42	13.78	15.30	11.20	11.80	11.30	-
P/RPS	3.10	2.89	3.55	2.87	2.04	2.46	2.67	2.51%
YoY %	7.27%	-18.59%	23.69%	40.69%	-17.07%	-7.87%	-	-
Horiz. %	116.10%	108.24%	132.96%	107.49%	76.40%	92.13%	100.00%	-
P/EPS	18.88	20.56	21.67	16.26	13.24	17.92	18.97	-0.07%
YoY %	-8.17%	-5.12%	33.27%	22.81%	-26.12%	-5.54%	-	-
Horiz. %	99.53%	108.38%	114.23%	85.71%	69.79%	94.46%	100.00%	-
EY	5.30	4.86	4.62	6.15	7.55	5.58	5.27	0.09%
YoY %	9.05%	5.19%	-24.88%	-18.54%	35.30%	5.88%	-	-
Horiz. %	100.57%	92.22%	87.67%	116.70%	143.26%	105.88%	100.00%	-
DY	2.37	2.24	3.63	1.31	4.69	5.08	5.31	-12.56%
YoY %	5.80%	-38.29%	177.10%	-72.07%	-7.68%	-4.33%	-	-
Horiz. %	44.63%	42.18%	68.36%	24.67%	88.32%	95.67%	100.00%	-
P/NAPS	2.41	2.53	2.64	2.55	2.08	4.85	4.39	-9.50%
YoY %	-4.74%	-4.17%	3.53%	22.60%	-57.11%	10.48%	-	-
Horiz. %	54.90%	57.63%	60.14%	58.09%	47.38%	110.48%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	08/07/13	09/07/12	07/07/11	08/07/10	06/07/09	09/07/08	04/07/07	-
Price	15.64	13.72	13.80	16.28	11.50	11.10	11.40	-
P/RPS	3.19	2.96	3.56	3.06	2.10	2.32	2.69	2.87%
YoY %	7.77%	-16.85%	16.34%	45.71%	-9.48%	-13.75%	-	-
Horiz. %	118.59%	110.04%	132.34%	113.75%	78.07%	86.25%	100.00%	-
P/EPS	19.43	21.02	21.70	17.30	13.60	16.86	19.13	0.25%
YoY %	-7.56%	-3.13%	25.43%	27.21%	-19.34%	-11.87%	-	-
Horiz. %	101.57%	109.88%	113.43%	90.43%	71.09%	88.13%	100.00%	-
EY	5.15	4.76	4.61	5.78	7.35	5.93	5.23	-0.25%
YoY %	8.19%	3.25%	-20.24%	-21.36%	23.95%	13.38%	-	-
Horiz. %	98.47%	91.01%	88.15%	110.52%	140.54%	113.38%	100.00%	-
DY	2.30	2.19	3.62	1.23	4.57	5.41	5.26	-12.86%
YoY %	5.02%	-39.50%	194.31%	-73.09%	-15.53%	2.85%	-	-
Horiz. %	43.73%	41.63%	68.82%	23.38%	86.88%	102.85%	100.00%	-
P/NAPS	2.48	2.59	2.65	2.71	2.14	4.56	4.43	-9.20%
YoY %	-4.25%	-2.26%	-2.21%	26.64%	-53.07%	2.93%	-	-
Horiz. %	55.98%	58.47%	59.82%	61.17%	48.31%	102.93%	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