[LPI] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	1,319,622	1,192,912	1,138,578	1,081,730	1,022,180	854,602	733,472	10.27%
YoY %	10.62%	4.77%	5.26%	5.83%	19.61%	16.51%	-	-
Horiz. %	179.91%	162.64%	155.23%	147.48%	139.36%	116.51%	100.00%	-
PBT	629,310	345,150	262,450	227,196	184,704	184,212	169,454	24.41%
YoY %	82.33%	31.51%	15.52%	23.01%	0.27%	8.71%	-	-
Horiz. %	371.38%	203.68%	154.88%	134.08%	109.00%	108.71%	100.00%	-
Tax	-73,300	-59,278	-58,926	-49,814	-40,888	-44,124	-39,922	10.64%
YoY %	-23.65%	-0.60%	-18.29%	-21.83%	7.33%	-10.53%	-	-
Horiz. %	183.61%	148.48%	147.60%	124.78%	102.42%	110.53%	100.00%	-
NP	556,010	285,872	203,524	177,382	143,816	140,088	129,532	27.45%
YoY %	94.50%	40.46%	14.74%	23.34%	2.66%	8.15%	-	-
Horiz. %	429.25%	220.70%	157.12%	136.94%	111.03%	108.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	556,010	285,872	203,524	177,382	143,816	140,088	129,532	27.45%
YoY %	94.50%	40.46%	14.74%	23.34%	2.66%	8.15%	-	-
Horiz. %	429.25%	220.70%	157.12%	136.94%	111.03%	108.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.65%	17.17%	22.45%	21.93%	22.14%	23.95%	23.56%	-
YoY %	-32.15%	-23.52%	2.37%	-0.95%	-7.56%	1.66%	-	-
Horiz. %	49.45%	72.88%	95.29%	93.08%	93.97%	101.66%	100.00%	-
Total Cost	763,612	907,040	935,054	904,348	878,364	714,514	603,940	3.98%
YoY %	-15.81%	-3.00%	3.40%	2.96%	22.93%	18.31%	-	-
Horiz. %	126.44%	150.19%	154.83%	149.74%	145.44%	118.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,742,395	1,665,673	1,600,609	1,391,578	1,167,006	1,147,664	825,921	13.23%
YoY %	4.61%	4.06%	15.02%	19.24%	1.69%	38.96%	-	-
Horiz. %	210.96%	201.67%	193.80%	168.49%	141.30%	138.96%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	165,993	132,794	88,124	79,326	66,091	110,132	27,530	34.87%
YoY %	25.00%	50.69%	11.09%	20.03%	-39.99%	300.04%	-	-
Horiz. %	602.95%	482.36%	320.10%	288.14%	240.07%	400.04%	100.00%	-
Div Payout %	29.85%	46.45%	43.30%	44.72%	45.96%	78.62%	21.25%	-
YoY %	-35.74%	7.27%	-3.18%	-2.70%	-41.54%	269.98%	-	-
Horiz. %	140.47%	218.59%	203.76%	210.45%	216.28%	369.98%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,742,395	1,665,673	1,600,609	1,391,578	1,167,006	1,147,664	825,921	13.23%
YoY %	4.61%	4.06%	15.02%	19.24%	1.69%	38.96%	-	-
Horiz. %	210.96%	201.67%	193.80%	168.49%	141.30%	138.96%	100.00%	-
NOSH	331,986	331,986	220,311	220,350	220,306	398,383	137,653	15.78%
YoY %	0.00%	50.69%	-0.02%	0.02%	-44.70%	189.41%	-	-
Horiz. %	241.18%	241.18%	160.05%	160.08%	160.04%	289.41%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	42.13%	23.96%	17.88%	16.40%	14.07%	16.39%	17.66%	-
YoY %	75.83%	34.00%	9.02%	16.56%	-14.15%	-7.19%	-	-
Horiz. %	238.56%	135.67%	101.25%	92.87%	79.67%	92.81%	100.00%	-
ROE	31.91%	17.16%	12.72%	12.75%	12.32%	12.21%	15.68%	-
YoY %	85.96%	34.91%	-0.24%	3.49%	0.90%	-22.13%	-	-
Horiz. %	203.51%	109.44%	81.12%	81.31%	78.57%	77.87%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	397.49	359.33	516.80	490.91	463.98	387.99	532.84	-4.76%
YoY %	10.62%	-30.47%	5.27%	5.80%	19.59%	-27.18%	-	-
Horiz. %	74.60%	67.44%	96.99%	92.13%	87.08%	72.82%	100.00%	-
EPS	167.48	86.10	92.38	80.50	65.28	63.60	60.36	18.52%
YoY %	94.52%	-6.80%	14.76%	23.31%	2.64%	5.37%	-	-
Horiz. %	277.47%	142.64%	153.05%	133.37%	108.15%	105.37%	100.00%	-
DPS	50.00	40.00	40.00	36.00	30.00	50.00	20.00	16.48%
YoY %	25.00%	0.00%	11.11%	20.00%	-40.00%	150.00%	-	-
Horiz. %	250.00%	200.00%	200.00%	180.00%	150.00%	250.00%	100.00%	-
NAPS	5.2484	5.0173	7.2652	6.3153	5.2972	5.2104	6.00	-2.20%
YoY %	4.61%	-30.94%	15.04%	19.22%	1.67%	-13.16%	-	-
Horiz. %	87.47%	83.62%	121.09%	105.25%	88.29%	86.84%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 220,335
RPS	331.24	299.44	285.80	271.53	256.58	387.99	184.11	10.27%
YoY %	10.62%	4.77%	5.26%	5.83%	-33.87%	110.74%	-	-
Horiz. %	179.91%	162.64%	155.23%	147.48%	139.36%	210.74%	100.00%	-
EPS	139.57	71.76	51.09	44.53	36.10	63.60	32.51	27.45%
YoY %	94.50%	40.46%	14.73%	23.35%	-43.24%	95.63%	-	-
Horiz. %	429.31%	220.73%	157.15%	136.97%	111.04%	195.63%	100.00%	-
DPS	41.67	33.33	22.12	19.91	16.59	50.00	6.91	34.87%
YoY %	25.02%	50.68%	11.10%	20.01%	-66.82%	623.59%	-	-
Horiz. %	603.04%	482.34%	320.12%	288.13%	240.09%	723.59%	100.00%	-
NAPS	4.3737	4.1811	4.0178	3.4931	2.9294	5.2104	2.0732	13.23%
YoY %	4.61%	4.06%	15.02%	19.24%	-43.78%	151.32%	-	-
Horiz. %	210.96%	201.67%	193.80%	168.49%	141.30%	251.32%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	15.86	13.88	16.90	15.20	13.42	13.78	15.30	-
P/RPS	3.99	3.86	3.27	3.10	2.89	3.55	2.87	5.63%
YoY %	3.37%	18.04%	5.48%	7.27%	-18.59%	23.69%	-	-
Horiz. %	139.02%	134.49%	113.94%	108.01%	100.70%	123.69%	100.00%	-
P/EPS	9.47	16.12	18.29	18.88	20.56	21.67	16.26	-8.60%
YoY %	-41.25%	-11.86%	-3.12%	-8.17%	-5.12%	33.27%	-	-
Horiz. %	58.24%	99.14%	112.48%	116.11%	126.45%	133.27%	100.00%	-
EY	10.56	6.20	5.47	5.30	4.86	4.62	6.15	9.41%
YoY %	70.32%	13.35%	3.21%	9.05%	5.19%	-24.88%	-	-
Horiz. %	171.71%	100.81%	88.94%	86.18%	79.02%	75.12%	100.00%	-
DY	3.15	2.88	2.37	2.37	2.24	3.63	1.31	15.73%
YoY %	9.38%	21.52%	0.00%	5.80%	-38.29%	177.10%	-	-
Horiz. %	240.46%	219.85%	180.92%	180.92%	170.99%	277.10%	100.00%	-
P/NAPS	3.02	2.77	2.33	2.41	2.53	2.64	2.55	2.85%
YoY %	9.03%	18.88%	-3.32%	-4.74%	-4.17%	3.53%	-	-
Horiz. %	118.43%	108.63%	91.37%	94.51%	99.22%	103.53%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	11/07/16	08/07/15	25/07/14	08/07/13	09/07/12	07/07/11	08/07/10	-
Price	16.14	14.18	17.58	15.64	13.72	13.80	16.28	-
P/RPS	4.06	3.95	3.40	3.19	2.96	3.56	3.06	4.82%
YoY %	2.78%	16.18%	6.58%	7.77%	-16.85%	16.34%	-	-
Horiz. %	132.68%	129.08%	111.11%	104.25%	96.73%	116.34%	100.00%	-
P/EPS	9.64	16.47	19.03	19.43	21.02	21.70	17.30	-9.27%
YoY %	-41.47%	-13.45%	-2.06%	-7.56%	-3.13%	25.43%	-	-
Horiz. %	55.72%	95.20%	110.00%	112.31%	121.50%	125.43%	100.00%	-
EY	10.38	6.07	5.25	5.15	4.76	4.61	5.78	10.24%
YoY %	71.00%	15.62%	1.94%	8.19%	3.25%	-20.24%	-	-
Horiz. %	179.58%	105.02%	90.83%	89.10%	82.35%	79.76%	100.00%	-
DY	3.10	2.82	2.28	2.30	2.19	3.62	1.23	16.64%
YoY %	9.93%	23.68%	-0.87%	5.02%	-39.50%	194.31%	-	-
Horiz. %	252.03%	229.27%	185.37%	186.99%	178.05%	294.31%	100.00%	-
P/NAPS	3.08	2.83	2.42	2.48	2.59	2.65	2.71	2.15%
YoY %	8.83%	16.94%	-2.42%	-4.25%	-2.26%	-2.21%	-	-
Horiz. %	113.65%	104.43%	89.30%	91.51%	95.57%	97.79%	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