[LPI] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	1,192,912	1,138,578	1,081,730	1,022,180	854,602	733,472	754,506	7.93%
YoY %	4.77%	5.26%	5.83%	19.61%	16.51%	-2.79%	-	-
Horiz. %	158.11%	150.90%	143.37%	135.48%	113.27%	97.21%	100.00%	-
PBT	345,150	262,450	227,196	184,704	184,212	169,454	144,462	15.61%
YoY %	31.51%	15.52%	23.01%	0.27%	8.71%	17.30%	-	-
Horiz. %	238.92%	181.67%	157.27%	127.86%	127.52%	117.30%	100.00%	-
Tax	-59,278	-58,926	-49,814	-40,888	-44,124	-39,922	-28,022	13.29%
YoY %	-0.60%	-18.29%	-21.83%	7.33%	-10.53%	-42.47%	-	-
Horiz. %	211.54%	210.28%	177.77%	145.91%	157.46%	142.47%	100.00%	-
NP	285,872	203,524	177,382	143,816	140,088	129,532	116,440	16.14%
YoY %	40.46%	14.74%	23.34%	2.66%	8.15%	11.24%	-	-
Horiz. %	245.51%	174.79%	152.34%	123.51%	120.31%	111.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	285,872	203,524	177,382	143,816	140,088	129,532	116,440	16.14%
YoY %	40.46%	14.74%	23.34%	2.66%	8.15%	11.24%	-	-
Horiz. %	245.51%	174.79%	152.34%	123.51%	120.31%	111.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.17%	22.45%	21.93%	22.14%	23.95%	23.56%	19.40%	-
YoY %	-23.52%	2.37%	-0.95%	-7.56%	1.66%	21.44%	-	-
Horiz. %	88.51%	115.72%	113.04%	114.12%	123.45%	121.44%	100.00%	-
Total Cost	907,040	935,054	904,348	878,364	714,514	603,940	638,066	6.03%
YoY %	-3.00%	3.40%	2.96%	22.93%	18.31%	-5.35%	-	-
Horiz. %	142.15%	146.55%	141.73%	137.66%	111.98%	94.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,665,673	1,600,609	1,391,578	1,167,006	1,147,664	825,921	741,165	14.44%
YoY %	4.06%	15.02%	19.24%	1.69%	38.96%	11.44%	-	-
Horiz. %	224.74%	215.96%	187.76%	157.46%	154.85%	111.44%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	132,794	88,124	79,326	66,091	110,132	27,530	72,275	10.66%
YoY %	50.69%	11.09%	20.03%	-39.99%	300.04%	-61.91%	-	-
Horiz. %	183.73%	121.93%	109.76%	91.44%	152.38%	38.09%	100.00%	-
Div Payout %	46.45%	43.30%	44.72%	45.96%	78.62%	21.25%	62.07%	-
YoY %	7.27%	-3.18%	-2.70%	-41.54%	269.98%	-65.76%	-	-
Horiz. %	74.83%	69.76%	72.05%	74.05%	126.66%	34.24%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,665,673	1,600,609	1,391,578	1,167,006	1,147,664	825,921	741,165	14.44%
YoY %	4.06%	15.02%	19.24%	1.69%	38.96%	11.44%	-	-
Horiz. %	224.74%	215.96%	187.76%	157.46%	154.85%	111.44%	100.00%	-
NOSH	331,986	220,311	220,350	220,306	398,383	137,653	137,668	15.79%
YoY %	50.69%	-0.02%	0.02%	-44.70%	189.41%	-0.01%	-	-
Horiz. %	241.15%	160.03%	160.06%	160.03%	289.38%	99.99%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	23.96%	17.88%	16.40%	14.07%	16.39%	17.66%	15.43%	-
YoY %	34.00%	9.02%	16.56%	-14.15%	-7.19%	14.45%	-	-
Horiz. %	155.28%	115.88%	106.29%	91.19%	106.22%	114.45%	100.00%	-
ROE	17.16%	12.72%	12.75%	12.32%	12.21%	15.68%	15.71%	-
YoY %	34.91%	-0.24%	3.49%	0.90%	-22.13%	-0.19%	-	-
Horiz. %	109.23%	80.97%	81.16%	78.42%	77.72%	99.81%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	359.33	516.80	490.91	463.98	387.99	532.84	548.06	-6.79%
YoY %	-30.47%	5.27%	5.80%	19.59%	-27.18%	-2.78%	-	-
Horiz. %	65.56%	94.30%	89.57%	84.66%	70.79%	97.22%	100.00%	-
EPS	86.10	92.38	80.50	65.28	63.60	60.36	84.58	0.29%
YoY %	-6.80%	14.76%	23.31%	2.64%	5.37%	-28.64%	-	-
Horiz. %	101.80%	109.22%	95.18%	77.18%	75.20%	71.36%	100.00%	-
DPS	40.00	40.00	36.00	30.00	50.00	20.00	52.50	-4.42%
YoY %	0.00%	11.11%	20.00%	-40.00%	150.00%	-61.90%	-	-
Horiz. %	76.19%	76.19%	68.57%	57.14%	95.24%	38.10%	100.00%	-
NAPS	5.0173	7.2652	6.3153	5.2972	5.2104	6.00	5.3837	-1.16%
YoY %	-30.94%	15.04%	19.22%	1.67%	-13.16%	11.45%	-	-
Horiz. %	93.19%	134.95%	117.30%	98.39%	96.78%	111.45%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 220,332
RPS	299.44	285.80	271.53	256.58	387.99	184.11	189.39	7.93%
YoY %	4.77%	5.26%	5.83%	-33.87%	110.74%	-2.79%	-	-
Horiz. %	158.11%	150.91%	143.37%	135.48%	204.86%	97.21%	100.00%	-
EPS	71.76	51.09	44.53	36.10	63.60	32.51	29.23	16.13%
YoY %	40.46%	14.73%	23.35%	-43.24%	95.63%	11.22%	-	-
Horiz. %	245.50%	174.79%	152.34%	123.50%	217.58%	111.22%	100.00%	-
DPS	33.33	22.12	19.91	16.59	50.00	6.91	18.14	10.66%
YoY %	50.68%	11.10%	20.01%	-66.82%	623.59%	-61.91%	-	-
Horiz. %	183.74%	121.94%	109.76%	91.46%	275.63%	38.09%	100.00%	-
NAPS	4.1811	4.0178	3.4931	2.9294	5.2104	2.0732	1.8604	14.44%
YoY %	4.06%	15.02%	19.24%	-43.78%	151.32%	11.44%	-	-
Horiz. %	224.74%	215.96%	187.76%	157.46%	280.07%	111.44%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	13.88	16.90	15.20	13.42	13.78	15.30	11.20	-
P/RPS	3.86	3.27	3.10	2.89	3.55	2.87	2.04	11.20%
YoY %	18.04%	5.48%	7.27%	-18.59%	23.69%	40.69%	-	-
Horiz. %	189.22%	160.29%	151.96%	141.67%	174.02%	140.69%	100.00%	-
P/EPS	16.12	18.29	18.88	20.56	21.67	16.26	13.24	3.33%
YoY %	-11.86%	-3.12%	-8.17%	-5.12%	33.27%	22.81%	-	-
Horiz. %	121.75%	138.14%	142.60%	155.29%	163.67%	122.81%	100.00%	-
EY	6.20	5.47	5.30	4.86	4.62	6.15	7.55	-3.22%
YoY %	13.35%	3.21%	9.05%	5.19%	-24.88%	-18.54%	-	-
Horiz. %	82.12%	72.45%	70.20%	64.37%	61.19%	81.46%	100.00%	-
DY	2.88	2.37	2.37	2.24	3.63	1.31	4.69	-7.80%
YoY %	21.52%	0.00%	5.80%	-38.29%	177.10%	-72.07%	-	-
Horiz. %	61.41%	50.53%	50.53%	47.76%	77.40%	27.93%	100.00%	-
P/NAPS	2.77	2.33	2.41	2.53	2.64	2.55	2.08	4.88%
YoY %	18.88%	-3.32%	-4.74%	-4.17%	3.53%	22.60%	-	-
Horiz. %	133.17%	112.02%	115.87%	121.63%	126.92%	122.60%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	08/07/15	25/07/14	08/07/13	09/07/12	07/07/11	08/07/10	06/07/09	-
Price	14.18	17.58	15.64	13.72	13.80	16.28	11.50	-
P/RPS	3.95	3.40	3.19	2.96	3.56	3.06	2.10	11.09%
YoY %	16.18%	6.58%	7.77%	-16.85%	16.34%	45.71%	-	-
Horiz. %	188.10%	161.90%	151.90%	140.95%	169.52%	145.71%	100.00%	-
P/EPS	16.47	19.03	19.43	21.02	21.70	17.30	13.60	3.24%
YoY %	-13.45%	-2.06%	-7.56%	-3.13%	25.43%	27.21%	-	-
Horiz. %	121.10%	139.93%	142.87%	154.56%	159.56%	127.21%	100.00%	-
EY	6.07	5.25	5.15	4.76	4.61	5.78	7.35	-3.13%
YoY %	15.62%	1.94%	8.19%	3.25%	-20.24%	-21.36%	-	-
Horiz. %	82.59%	71.43%	70.07%	64.76%	62.72%	78.64%	100.00%	-
DY	2.82	2.28	2.30	2.19	3.62	1.23	4.57	-7.72%
YoY %	23.68%	-0.87%	5.02%	-39.50%	194.31%	-73.09%	-	-
Horiz. %	61.71%	49.89%	50.33%	47.92%	79.21%	26.91%	100.00%	-
P/NAPS	2.83	2.42	2.48	2.59	2.65	2.71	2.14	4.76%
YoY %	16.94%	-2.42%	-4.25%	-2.26%	-2.21%	26.64%	-	-
Horiz. %	132.24%	113.08%	115.89%	121.03%	123.83%	126.64%	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