[LPI] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	1,261,284	1,160,700	1,099,164	1,023,196	884,541	748,436	778,504	8.37%
YoY %	8.67%	5.60%	7.42%	15.68%	18.19%	-3.86%	-	-
Horiz. %	162.01%	149.09%	141.19%	131.43%	113.62%	96.14%	100.00%	-
PBT	356,600	278,200	247,322	201,885	197,405	176,229	153,086	15.12%
YoY %	28.18%	12.48%	22.51%	2.27%	12.02%	15.12%	-	-
Horiz. %	232.94%	181.73%	161.56%	131.88%	128.95%	115.12%	100.00%	-
Tax	-64,896	-56,924	-48,592	-42,498	-43,858	-41,601	-31,597	12.73%
YoY %	-14.00%	-17.15%	-14.34%	3.10%	-5.43%	-31.66%	-	-
Horiz. %	205.39%	180.16%	153.79%	134.50%	138.80%	131.66%	100.00%	-
NP	291,704	221,276	198,730	159,386	153,546	134,628	121,489	15.71%
YoY %	31.83%	11.35%	24.68%	3.80%	14.05%	10.81%	-	-
Horiz. %	240.11%	182.14%	163.58%	131.19%	126.39%	110.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	291,704	221,276	198,730	159,386	153,546	134,628	121,489	15.71%
YoY %	31.83%	11.35%	24.68%	3.80%	14.05%	10.81%	-	-
Horiz. %	240.11%	182.14%	163.58%	131.19%	126.39%	110.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.20%	20.46%	19.65%	21.05%	22.22%	23.61%	20.64%	-
YoY %	-11.05%	4.12%	-6.65%	-5.27%	-5.89%	14.39%	-	-
Horiz. %	88.18%	99.13%	95.20%	101.99%	107.66%	114.39%	100.00%	-
Total Cost	969,580	939,424	900,433	863,809	730,994	613,808	657,014	6.69%
YoY %	3.21%	4.33%	4.24%	18.17%	19.09%	-6.58%	-	-
Horiz. %	147.57%	142.98%	137.05%	131.47%	111.26%	93.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,616,439	1,610,419	1,457,806	1,216,439	1,074,834	1,068,794	803,877	12.34%
YoY %	0.37%	10.47%	19.84%	13.17%	0.57%	32.95%	-	-
Horiz. %	201.08%	200.33%	181.35%	151.32%	133.71%	132.95%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	88,529	58,748	52,877	44,061	73,425	28,625	48,180	10.66%
YoY %	50.69%	11.10%	20.01%	-39.99%	156.51%	-40.59%	-	-
Horiz. %	183.75%	121.93%	109.75%	91.45%	152.40%	59.41%	100.00%	-
Div Payout %	30.35%	26.55%	26.61%	27.64%	47.82%	21.26%	39.66%	-
YoY %	14.31%	-0.23%	-3.73%	-42.20%	124.93%	-46.39%	-	-
Horiz. %	76.53%	66.94%	67.10%	69.69%	120.57%	53.61%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	1,616,439	1,610,419	1,457,806	1,216,439	1,074,834	1,068,794	803,877	12.34%
YoY %	0.37%	10.47%	19.84%	13.17%	0.57%	32.95%	-	-
Horiz. %	201.08%	200.33%	181.35%	151.32%	133.71%	132.95%	100.00%	-
NOSH	331,986	220,306	220,322	220,309	220,275	214,694	137,659	15.79%
YoY %	50.69%	-0.01%	0.01%	0.02%	2.60%	55.96%	-	-
Horiz. %	241.17%	160.04%	160.05%	160.04%	160.01%	155.96%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	23.13%	19.06%	18.08%	15.58%	17.36%	17.99%	15.61%	-
YoY %	21.35%	5.42%	16.05%	-10.25%	-3.50%	15.25%	-	-
Horiz. %	148.17%	122.10%	115.82%	99.81%	111.21%	115.25%	100.00%	-
ROE	18.05%	13.74%	13.63%	13.10%	14.29%	12.60%	15.11%	-
YoY %	31.37%	0.81%	4.05%	-8.33%	13.41%	-16.61%	-	-
Horiz. %	119.46%	90.93%	90.21%	86.70%	94.57%	83.39%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	379.92	526.86	498.89	464.44	401.56	348.60	565.53	-6.41%
YoY %	-27.89%	5.61%	7.42%	15.66%	15.19%	-38.36%	-	-
Horiz. %	67.18%	93.16%	88.22%	82.12%	71.01%	61.64%	100.00%	-
EPS	87.87	100.44	90.20	72.35	69.71	62.71	88.25	-0.07%
YoY %	-12.51%	11.35%	24.67%	3.79%	11.16%	-28.94%	-	-
Horiz. %	99.57%	113.81%	102.21%	81.98%	78.99%	71.06%	100.00%	-
DPS	26.67	26.67	24.00	20.00	33.33	13.33	35.00	-4.42%
YoY %	0.00%	11.13%	20.00%	-39.99%	150.04%	-61.91%	-	-
Horiz. %	76.20%	76.20%	68.57%	57.14%	95.23%	38.09%	100.00%	-
NAPS	4.869	7.3099	6.6167	5.5215	4.8795	4.9782	5.8396	-2.98%
YoY %	-33.39%	10.48%	19.84%	13.16%	-1.98%	-14.75%	-	-
Horiz. %	83.38%	125.18%	113.31%	94.55%	83.56%	85.25%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 220,314
RPS	316.60	291.35	275.91	256.84	222.03	187.87	195.42	8.36%
YoY %	8.67%	5.60%	7.42%	15.68%	18.18%	-3.86%	-	-
Horiz. %	162.01%	149.09%	141.19%	131.43%	113.62%	96.14%	100.00%	-
EPS	73.22	55.54	49.88	40.01	38.54	33.79	30.50	15.70%
YoY %	31.83%	11.35%	24.67%	3.81%	14.06%	10.79%	-	-
Horiz. %	240.07%	182.10%	163.54%	131.18%	126.36%	110.79%	100.00%	-
DPS	22.22	14.75	13.27	11.06	18.43	7.19	12.09	10.67%
YoY %	50.64%	11.15%	19.98%	-39.99%	156.33%	-40.53%	-	-
Horiz. %	183.79%	122.00%	109.76%	91.48%	152.44%	59.47%	100.00%	-
NAPS	4.0575	4.0424	3.6593	3.0534	2.698	2.6828	2.0179	12.34%
YoY %	0.37%	10.47%	19.84%	13.17%	0.57%	32.95%	-	-
Horiz. %	201.08%	200.33%	181.34%	151.32%	133.70%	132.95%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	13.78	17.58	15.30	13.30	11.86	11.74	12.40	-
P/RPS	3.63	3.34	3.07	2.86	2.95	3.37	2.19	8.78%
YoY %	8.68%	8.79%	7.34%	-3.05%	-12.46%	53.88%	-	-
Horiz. %	165.75%	152.51%	140.18%	130.59%	134.70%	153.88%	100.00%	-
P/EPS	15.68	17.50	16.96	18.38	17.01	18.72	14.05	1.84%
YoY %	-10.40%	3.18%	-7.73%	8.05%	-9.13%	33.24%	-	-
Horiz. %	111.60%	124.56%	120.71%	130.82%	121.07%	133.24%	100.00%	-
EY	6.38	5.71	5.90	5.44	5.88	5.34	7.12	-1.81%
YoY %	11.73%	-3.22%	8.46%	-7.48%	10.11%	-25.00%	-	-
Horiz. %	89.61%	80.20%	82.87%	76.40%	82.58%	75.00%	100.00%	-
DY	1.94	1.52	1.57	1.50	2.81	1.14	2.82	-6.04%
YoY %	27.63%	-3.18%	4.67%	-46.62%	146.49%	-59.57%	-	-
Horiz. %	68.79%	53.90%	55.67%	53.19%	99.65%	40.43%	100.00%	-
P/NAPS	2.83	2.40	2.31	2.41	2.43	2.36	2.12	4.92%
YoY %	17.92%	3.90%	-4.15%	-0.82%	2.97%	11.32%	-	-
Horiz. %	133.49%	113.21%	108.96%	113.68%	114.62%	111.32%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	08/10/15	08/10/14	08/10/13	09/10/12	06/10/11	07/10/10	08/10/09	-
Price	14.44	17.48	15.44	13.50	11.78	11.76	12.22	-
P/RPS	3.80	3.32	3.09	2.91	2.93	3.37	2.16	9.86%
YoY %	14.46%	7.44%	6.19%	-0.68%	-13.06%	56.02%	-	-
Horiz. %	175.93%	153.70%	143.06%	134.72%	135.65%	156.02%	100.00%	-
P/EPS	16.43	17.40	17.12	18.66	16.90	18.75	13.85	2.88%
YoY %	-5.57%	1.64%	-8.25%	10.41%	-9.87%	35.38%	-	-
Horiz. %	118.63%	125.63%	123.61%	134.73%	122.02%	135.38%	100.00%	-
EY	6.08	5.75	5.84	5.36	5.92	5.33	7.22	-2.82%
YoY %	5.74%	-1.54%	8.96%	-9.46%	11.07%	-26.18%	-	-
Horiz. %	84.21%	79.64%	80.89%	74.24%	81.99%	73.82%	100.00%	-
DY	1.85	1.53	1.55	1.48	2.83	1.13	2.86	-7.00%
YoY %	20.92%	-1.29%	4.73%	-47.70%	150.44%	-60.49%	-	-
Horiz. %	64.69%	53.50%	54.20%	51.75%	98.95%	39.51%	100.00%	-
P/NAPS	2.97	2.39	2.33	2.44	2.41	2.36	2.09	6.02%
YoY %	24.27%	2.58%	-4.51%	1.24%	2.12%	12.92%	-	-
Horiz. %	142.11%	114.35%	111.48%	116.75%	115.31%	112.92%	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