[LPI] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	1,468,092	1,400,700	1,319,622	1,192,912	1,138,578	1,081,730	1,022,180	6.21%
YoY %	4.81%	6.14%	10.62%	4.77%	5.26%	5.83%	-	-
Horiz. %	143.62%	137.03%	129.10%	116.70%	111.39%	105.83%	100.00%	-
PBT	356,910	356,020	629,310	345,150	262,450	227,196	184,704	11.59%
YoY %	0.25%	-43.43%	82.33%	31.51%	15.52%	23.01%	-	-
Horiz. %	193.23%	192.75%	340.71%	186.87%	142.09%	123.01%	100.00%	-
Tax	-80,434	-78,766	-73,300	-59,278	-58,926	-49,814	-40,888	11.93%
YoY %	-2.12%	-7.46%	-23.65%	-0.60%	-18.29%	-21.83%	-	-
Horiz. %	196.72%	192.64%	179.27%	144.98%	144.12%	121.83%	100.00%	-
NP	276,476	277,254	556,010	285,872	203,524	177,382	143,816	11.50%
YoY %	-0.28%	-50.14%	94.50%	40.46%	14.74%	23.34%	-	-
Horiz. %	192.24%	192.78%	386.61%	198.78%	141.52%	123.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	276,476	277,254	556,010	285,872	203,524	177,382	143,816	11.50%
YoY %	-0.28%	-50.14%	94.50%	40.46%	14.74%	23.34%	-	-
Horiz. %	192.24%	192.78%	386.61%	198.78%	141.52%	123.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.54%	22.12%	11.65%	17.17%	22.45%	21.93%	22.14%	-
YoY %	1.90%	89.87%	-32.15%	-23.52%	2.37%	-0.95%	-	-
Horiz. %	101.81%	99.91%	52.62%	77.55%	101.40%	99.05%	100.00%	-
Total Cost	1,191,616	1,123,446	763,612	907,040	935,054	904,348	878,364	5.21%
YoY %	6.07%	47.12%	-15.81%	-3.00%	3.40%	2.96%	-	-
Horiz. %	135.66%	127.90%	86.94%	103.26%	106.45%	102.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,022,670	1,817,922	1,742,395	1,665,673	1,600,609	1,391,578	1,167,006	9.59%
YoY %	11.26%	4.33%	4.61%	4.06%	15.02%	19.24%	-	-
Horiz. %	173.32%	155.78%	149.30%	142.73%	137.16%	119.24%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	207,159	179,272	165,993	132,794	88,124	79,326	66,091	20.96%
YoY %	15.56%	8.00%	25.00%	50.69%	11.09%	20.03%	-	-
Horiz. %	313.45%	271.25%	251.16%	200.93%	133.34%	120.03%	100.00%	-
Div Payout %	74.93%	64.66%	29.85%	46.45%	43.30%	44.72%	45.96%	-
YoY %	15.88%	116.62%	-35.74%	7.27%	-3.18%	-2.70%	-	-
Horiz. %	163.03%	140.69%	64.95%	101.07%	94.21%	97.30%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	2,022,670	1,817,922	1,742,395	1,665,673	1,600,609	1,391,578	1,167,006	9.59%
YoY %	11.26%	4.33%	4.61%	4.06%	15.02%	19.24%	-	-
Horiz. %	173.32%	155.78%	149.30%	142.73%	137.16%	119.24%	100.00%	-
NOSH	398,382	331,986	331,986	331,986	220,311	220,350	220,306	10.37%
YoY %	20.00%	0.00%	0.00%	50.69%	-0.02%	0.02%	-	-
Horiz. %	180.83%	150.69%	150.69%	150.69%	100.00%	100.02%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	18.83%	19.79%	42.13%	23.96%	17.88%	16.40%	14.07%	-
YoY %	-4.85%	-53.03%	75.83%	34.00%	9.02%	16.56%	-	-
Horiz. %	133.83%	140.65%	299.43%	170.29%	127.08%	116.56%	100.00%	-
ROE	13.67%	15.25%	31.91%	17.16%	12.72%	12.75%	12.32%	-
YoY %	-10.36%	-52.21%	85.96%	34.91%	-0.24%	3.49%	-	-
Horiz. %	110.96%	123.78%	259.01%	139.29%	103.25%	103.49%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	368.51	421.92	397.49	359.33	516.80	490.91	463.98	-3.76%
YoY %	-12.66%	6.15%	10.62%	-30.47%	5.27%	5.80%	-	-
Horiz. %	79.42%	90.93%	85.67%	77.45%	111.38%	105.80%	100.00%	-
EPS	69.40	83.52	167.48	86.10	92.38	80.50	65.28	1.02%
YoY %	-16.91%	-50.13%	94.52%	-6.80%	14.76%	23.31%	-	-
Horiz. %	106.31%	127.94%	256.56%	131.89%	141.51%	123.31%	100.00%	-
DPS	52.00	54.00	50.00	40.00	40.00	36.00	30.00	9.59%
YoY %	-3.70%	8.00%	25.00%	0.00%	11.11%	20.00%	-	-
Horiz. %	173.33%	180.00%	166.67%	133.33%	133.33%	120.00%	100.00%	-
NAPS	5.0772	5.4759	5.2484	5.0173	7.2652	6.3153	5.2972	-0.70%
YoY %	-7.28%	4.33%	4.61%	-30.94%	15.04%	19.22%	-	-
Horiz. %	95.85%	103.37%	99.08%	94.72%	137.15%	119.22%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 331,986
RPS	368.51	351.60	331.24	299.44	285.80	271.53	256.58	6.21%
YoY %	4.81%	6.15%	10.62%	4.77%	5.26%	5.83%	-	-
Horiz. %	143.62%	137.03%	129.10%	116.70%	111.39%	105.83%	100.00%	-
EPS	69.40	69.59	139.57	71.76	51.09	44.53	36.10	11.50%
YoY %	-0.27%	-50.14%	94.50%	40.46%	14.73%	23.35%	-	-
Horiz. %	192.24%	192.77%	386.62%	198.78%	141.52%	123.35%	100.00%	-
DPS	52.00	45.00	41.67	33.33	22.12	19.91	16.59	20.96%
YoY %	15.56%	7.99%	25.02%	50.68%	11.10%	20.01%	-	-
Horiz. %	313.44%	271.25%	251.18%	200.90%	133.33%	120.01%	100.00%	-
NAPS	5.0772	4.5633	4.3737	4.1811	4.0178	3.4931	2.9294	9.59%
YoY %	11.26%	4.34%	4.61%	4.06%	15.02%	19.24%	-	-
Horiz. %	173.32%	155.78%	149.30%	142.73%	137.15%	119.24%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	17.08	18.88	15.86	13.88	16.90	15.20	13.42	-
P/RPS	4.63	4.47	3.99	3.86	3.27	3.10	2.89	8.16%
YoY %	3.58%	12.03%	3.37%	18.04%	5.48%	7.27%	-	-
Horiz. %	160.21%	154.67%	138.06%	133.56%	113.15%	107.27%	100.00%	-
P/EPS	24.61	22.61	9.47	16.12	18.29	18.88	20.56	3.04%
YoY %	8.85%	138.75%	-41.25%	-11.86%	-3.12%	-8.17%	-	-
Horiz. %	119.70%	109.97%	46.06%	78.40%	88.96%	91.83%	100.00%	-
EY	4.06	4.42	10.56	6.20	5.47	5.30	4.86	-2.95%
YoY %	-8.14%	-58.14%	70.32%	13.35%	3.21%	9.05%	-	-
Horiz. %	83.54%	90.95%	217.28%	127.57%	112.55%	109.05%	100.00%	-
DY	3.04	2.86	3.15	2.88	2.37	2.37	2.24	5.21%
YoY %	6.29%	-9.21%	9.38%	21.52%	0.00%	5.80%	-	-
Horiz. %	135.71%	127.68%	140.62%	128.57%	105.80%	105.80%	100.00%	-
P/NAPS	3.36	3.45	3.02	2.77	2.33	2.41	2.53	4.84%
YoY %	-2.61%	14.24%	9.03%	18.88%	-3.32%	-4.74%	-	-
Horiz. %	132.81%	136.36%	119.37%	109.49%	92.09%	95.26%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	09/07/18	10/07/17	11/07/16	08/07/15	25/07/14	08/07/13	09/07/12	-
Price	17.00	18.60	16.14	14.18	17.58	15.64	13.72	-
P/RPS	4.61	4.41	4.06	3.95	3.40	3.19	2.96	7.65%
YoY %	4.54%	8.62%	2.78%	16.18%	6.58%	7.77%	-	-
Horiz. %	155.74%	148.99%	137.16%	133.45%	114.86%	107.77%	100.00%	-
P/EPS	24.50	22.27	9.64	16.47	19.03	19.43	21.02	2.58%
YoY %	10.01%	131.02%	-41.47%	-13.45%	-2.06%	-7.56%	-	-
Horiz. %	116.56%	105.95%	45.86%	78.35%	90.53%	92.44%	100.00%	-
EY	4.08	4.49	10.38	6.07	5.25	5.15	4.76	-2.53%
YoY %	-9.13%	-56.74%	71.00%	15.62%	1.94%	8.19%	-	-
Horiz. %	85.71%	94.33%	218.07%	127.52%	110.29%	108.19%	100.00%	-
DY	3.06	2.90	3.10	2.82	2.28	2.30	2.19	5.73%
YoY %	5.52%	-6.45%	9.93%	23.68%	-0.87%	5.02%	-	-
Horiz. %	139.73%	132.42%	141.55%	128.77%	104.11%	105.02%	100.00%	-
P/NAPS	3.35	3.40	3.08	2.83	2.42	2.48	2.59	4.37%
YoY %	-1.47%	10.39%	8.83%	16.94%	-2.42%	-4.25%	-	-
Horiz. %	129.34%	131.27%	118.92%	109.27%	93.44%	95.75%	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