[LPI] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Annualized Quarter Result
Revenue	884,541	748,436	778,504	695,464	596,636	497,513	459,498	11.52%
YoY %	18.19%	-3.86%	11.94%	16.56%	19.92%	8.27%	-	-
Horiz. %	192.50%	162.88%	169.42%	151.35%	129.85%	108.27%	100.00%	-
PBT	197,405	176,229	153,086	129,396	115,852	100,254	105,949	10.92%
YoY %	12.02%	15.12%	18.31%	11.69%	15.56%	-5.38%	-	-
Horiz. %	186.32%	166.33%	144.49%	122.13%	109.35%	94.62%	100.00%	-
Tax	-43,858	-41,601	-31,597	-33,986	-32,438	-29,981	-29,664	6.73%
YoY %	-5.43%	-31.66%	7.03%	-4.77%	-8.20%	-1.07%	-	-
Horiz. %	147.85%	140.24%	106.52%	114.57%	109.35%	101.07%	100.00%	-
NP	153,546	134,628	121,489	95,409	83,413	70,273	76,285	12.35%
YoY %	14.05%	10.81%	27.33%	14.38%	18.70%	-7.88%	-	-
Horiz. %	201.28%	176.48%	159.26%	125.07%	109.34%	92.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,546	134,628	121,489	95,409	83,413	70,273	76,285	12.35%
YoY %	14.05%	10.81%	27.33%	14.38%	18.70%	-7.88%	-	-
Horiz. %	201.28%	176.48%	159.26%	125.07%	109.34%	92.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.22%	23.61%	20.64%	26.27%	28.00%	29.91%	28.00%	-
YoY %	-5.89%	14.39%	-21.43%	-6.18%	-6.39%	6.82%	-	-
Horiz. %	79.36%	84.32%	73.71%	93.82%	100.00%	106.82%	100.00%	-
Total Cost	730,994	613,808	657,014	600,054	513,222	427,240	383,213	11.35%
YoY %	19.09%	-6.58%	9.49%	16.92%	20.12%	11.49%	-	-
Horiz. %	190.75%	160.17%	171.45%	156.58%	133.93%	111.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,074,834	1,068,794	803,877	330,982	345,250	372,925	361,352	19.91%
YoY %	0.57%	32.95%	142.88%	-4.13%	-7.42%	3.20%	-	-
Horiz. %	297.45%	295.78%	222.46%	91.60%	95.54%	103.20%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	73,425	28,625	48,180	55,065	55,070	46,026	-	-
YoY %	156.51%	-40.59%	-12.50%	-0.01%	19.65%	0.00%	-	-
Horiz. %	159.53%	62.19%	104.68%	119.64%	119.65%	100.00%	-	-
Div Payout %	47.82%	21.26%	39.66%	57.71%	66.02%	65.50%	-	-
YoY %	124.93%	-46.39%	-31.28%	-12.59%	0.79%	0.00%	-	-
Horiz. %	73.01%	32.46%	60.55%	88.11%	100.79%	100.00%	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	1,074,834	1,068,794	803,877	330,982	345,250	372,925	361,352	19.91%
YoY %	0.57%	32.95%	142.88%	-4.13%	-7.42%	3.20%	-	-
Horiz. %	297.45%	295.78%	222.46%	91.60%	95.54%	103.20%	100.00%	-
NOSH	220,275	214,694	137,659	137,662	137,676	138,079	135,449	8.43%
YoY %	2.60%	55.96%	-0.00%	-0.01%	-0.29%	1.94%	-	-
Horiz. %	162.63%	158.51%	101.63%	101.63%	101.64%	101.94%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	17.36%	17.99%	15.61%	13.72%	13.98%	14.12%	16.60%	-
YoY %	-3.50%	15.25%	13.78%	-1.86%	-0.99%	-14.94%	-	-
Horiz. %	104.58%	108.37%	94.04%	82.65%	84.22%	85.06%	100.00%	-
ROE	14.29%	12.60%	15.11%	28.83%	24.16%	18.84%	21.11%	-
YoY %	13.41%	-16.61%	-47.59%	19.33%	28.24%	-10.75%	-	-
Horiz. %	67.69%	59.69%	71.58%	136.57%	114.45%	89.25%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	401.56	348.60	565.53	505.19	433.36	360.31	339.24	2.84%
YoY %	15.19%	-38.36%	11.94%	16.58%	20.27%	6.21%	-	-
Horiz. %	118.37%	102.76%	166.70%	148.92%	127.74%	106.21%	100.00%	-
EPS	69.71	62.71	88.25	69.31	60.59	50.89	56.32	3.61%
YoY %	11.16%	-28.94%	27.33%	14.39%	19.06%	-9.64%	-	-
Horiz. %	123.77%	111.35%	156.69%	123.06%	107.58%	90.36%	100.00%	-
DPS	33.33	13.33	35.00	40.00	40.00	33.33	0.00	-
YoY %	150.04%	-61.91%	-12.50%	0.00%	20.01%	0.00%	-	-
Horiz. %	100.00%	39.99%	105.01%	120.01%	120.01%	100.00%	-	-
NAPS	4.8795	4.9782	5.8396	2.4043	2.5077	2.7008	2.6678	10.58%
YoY %	-1.98%	-14.75%	142.88%	-4.12%	-7.15%	1.24%	-	-
Horiz. %	182.90%	186.60%	218.89%	90.12%	94.00%	101.24%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 137,649
RPS	222.03	187.87	195.42	174.57	149.76	124.88	115.34	11.52%
YoY %	18.18%	-3.86%	11.94%	16.57%	19.92%	8.27%	-	-
Horiz. %	192.50%	162.88%	169.43%	151.35%	129.84%	108.27%	100.00%	-
EPS	38.54	33.79	30.50	23.95	20.94	17.64	19.15	12.35%
YoY %	14.06%	10.79%	27.35%	14.37%	18.71%	-7.89%	-	-
Horiz. %	201.25%	176.45%	159.27%	125.07%	109.35%	92.11%	100.00%	-
DPS	18.43	7.19	12.09	13.82	13.82	11.55	0.00	-
YoY %	156.33%	-40.53%	-12.52%	0.00%	19.65%	0.00%	-	-
Horiz. %	159.57%	62.25%	104.68%	119.65%	119.65%	100.00%	-	-
NAPS	2.698	2.6828	2.0179	0.8308	0.8666	0.9361	0.907	19.91%
YoY %	0.57%	32.95%	142.89%	-4.13%	-7.42%	3.21%	-	-
Horiz. %	297.46%	295.79%	222.48%	91.60%	95.55%	103.21%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	11.86	11.74	12.40	10.40	11.30	8.30	8.40	-
P/RPS	2.95	3.37	2.19	2.06	2.61	2.30	2.48	2.93%
YoY %	-12.46%	53.88%	6.31%	-21.07%	13.48%	-7.26%	-	-
Horiz. %	118.95%	135.89%	88.31%	83.06%	105.24%	92.74%	100.00%	-
P/EPS	17.01	18.72	14.05	15.01	18.65	16.31	14.91	2.21%
YoY %	-9.13%	33.24%	-6.40%	-19.52%	14.35%	9.39%	-	-
Horiz. %	114.08%	125.55%	94.23%	100.67%	125.08%	109.39%	100.00%	-
EY	5.88	5.34	7.12	6.66	5.36	6.13	6.70	-2.15%
YoY %	10.11%	-25.00%	6.91%	24.25%	-12.56%	-8.51%	-	-
Horiz. %	87.76%	79.70%	106.27%	99.40%	80.00%	91.49%	100.00%	-
DY	2.81	1.14	2.82	3.85	3.54	4.02	0.00	-
YoY %	146.49%	-59.57%	-26.75%	8.76%	-11.94%	0.00%	-	-
Horiz. %	69.90%	28.36%	70.15%	95.77%	88.06%	100.00%	-	-
P/NAPS	2.43	2.36	2.12	4.33	4.51	3.07	3.15	-4.23%
YoY %	2.97%	11.32%	-51.04%	-3.99%	46.91%	-2.54%	-	-
Horiz. %	77.14%	74.92%	67.30%	137.46%	143.17%	97.46%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	06/10/11	07/10/10	08/10/09	09/10/08	09/10/07	05/10/06	07/10/05	-
Price	11.78	11.76	12.22	10.10	11.50	8.30	7.95	-
P/RPS	2.93	3.37	2.16	2.00	2.65	2.30	2.34	3.81%
YoY %	-13.06%	56.02%	8.00%	-24.53%	15.22%	-1.71%	-	-
Horiz. %	125.21%	144.02%	92.31%	85.47%	113.25%	98.29%	100.00%	-
P/EPS	16.90	18.75	13.85	14.57	18.98	16.31	14.12	3.03%
YoY %	-9.87%	35.38%	-4.94%	-23.23%	16.37%	15.51%	-	-
Horiz. %	119.69%	132.79%	98.09%	103.19%	134.42%	115.51%	100.00%	-
EY	5.92	5.33	7.22	6.86	5.27	6.13	7.08	-2.93%
YoY %	11.07%	-26.18%	5.25%	30.17%	-14.03%	-13.42%	-	-
Horiz. %	83.62%	75.28%	101.98%	96.89%	74.44%	86.58%	100.00%	-
DY	2.83	1.13	2.86	3.96	3.48	4.02	0.00	-
YoY %	150.44%	-60.49%	-27.78%	13.79%	-13.43%	0.00%	-	-
Horiz. %	70.40%	28.11%	71.14%	98.51%	86.57%	100.00%	-	-
P/NAPS	2.41	2.36	2.09	4.20	4.59	3.07	2.98	-3.47%
YoY %	2.12%	12.92%	-50.24%	-8.50%	49.51%	3.02%	-	-
Horiz. %	80.87%	79.19%	70.13%	140.94%	154.03%	103.02%	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