[LPI] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Annualized Quarter Result
Revenue	1,364,453	1,261,284	1,160,700	1,099,164	1,023,196	884,541	748,436	10.51%
YoY %	8.18%	8.67%	5.60%	7.42%	15.68%	18.19%	-	-
Horiz. %	182.31%	168.52%	155.08%	146.86%	136.71%	118.19%	100.00%	-
PBT	549,412	356,600	278,200	247,322	201,885	197,405	176,229	20.84%
YoY %	54.07%	28.18%	12.48%	22.51%	2.27%	12.02%	-	-
Horiz. %	311.76%	202.35%	157.86%	140.34%	114.56%	112.02%	100.00%	-
Tax	-75,048	-64,896	-56,924	-48,592	-42,498	-43,858	-41,601	10.32%
YoY %	-15.64%	-14.00%	-17.15%	-14.34%	3.10%	-5.43%	-	-
Horiz. %	180.40%	156.00%	136.83%	116.80%	102.16%	105.43%	100.00%	-
NP	474,364	291,704	221,276	198,730	159,386	153,546	134,628	23.33%
YoY %	62.62%	31.83%	11.35%	24.68%	3.80%	14.05%	-	-
Horiz. %	352.35%	216.67%	164.36%	147.61%	118.39%	114.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	474,364	291,704	221,276	198,730	159,386	153,546	134,628	23.33%
YoY %	62.62%	31.83%	11.35%	24.68%	3.80%	14.05%	-	-
Horiz. %	352.35%	216.67%	164.36%	147.61%	118.39%	114.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.66%	18.20%	20.46%	19.65%	21.05%	22.22%	23.61%	-
YoY %	-24.95%	-11.05%	4.12%	-6.65%	-5.27%	-5.89%	-	-
Horiz. %	57.86%	77.09%	86.66%	83.23%	89.16%	94.11%	100.00%	-
Total Cost	890,089	969,580	939,424	900,433	863,809	730,994	613,808	6.38%
YoY %	-8.20%	3.21%	4.33%	4.24%	18.17%	19.09%	-	-
Horiz. %	145.01%	157.96%	153.05%	146.70%	140.73%	119.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,755,575	1,616,439	1,610,419	1,457,806	1,216,439	1,074,834	1,068,794	8.61%
YoY %	8.61%	0.37%	10.47%	19.84%	13.17%	0.57%	-	-
Horiz. %	164.26%	151.24%	150.68%	136.40%	113.81%	100.57%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	110,661	88,529	58,748	52,877	44,061	73,425	28,625	25.25%
YoY %	25.00%	50.69%	11.10%	20.01%	-39.99%	156.51%	-	-
Horiz. %	386.59%	309.27%	205.23%	184.72%	153.92%	256.51%	100.00%	-
Div Payout %	23.33%	30.35%	26.55%	26.61%	27.64%	47.82%	21.26%	-
YoY %	-23.13%	14.31%	-0.23%	-3.73%	-42.20%	124.93%	-	-
Horiz. %	109.74%	142.76%	124.88%	125.16%	130.01%	224.93%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	1,755,575	1,616,439	1,610,419	1,457,806	1,216,439	1,074,834	1,068,794	8.61%
YoY %	8.61%	0.37%	10.47%	19.84%	13.17%	0.57%	-	-
Horiz. %	164.26%	151.24%	150.68%	136.40%	113.81%	100.57%	100.00%	-
NOSH	331,986	331,986	220,306	220,322	220,309	220,275	214,694	7.52%
YoY %	0.00%	50.69%	-0.01%	0.01%	0.02%	2.60%	-	-
Horiz. %	154.63%	154.63%	102.61%	102.62%	102.62%	102.60%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	34.77%	23.13%	19.06%	18.08%	15.58%	17.36%	17.99%	-
YoY %	50.32%	21.35%	5.42%	16.05%	-10.25%	-3.50%	-	-
Horiz. %	193.27%	128.57%	105.95%	100.50%	86.60%	96.50%	100.00%	-
ROE	27.02%	18.05%	13.74%	13.63%	13.10%	14.29%	12.60%	-
YoY %	49.70%	31.37%	0.81%	4.05%	-8.33%	13.41%	-	-
Horiz. %	214.44%	143.25%	109.05%	108.17%	103.97%	113.41%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	411.00	379.92	526.86	498.89	464.44	401.56	348.60	2.77%
YoY %	8.18%	-27.89%	5.61%	7.42%	15.66%	15.19%	-	-
Horiz. %	117.90%	108.98%	151.14%	143.11%	133.23%	115.19%	100.00%	-
EPS	142.89	87.87	100.44	90.20	72.35	69.71	62.71	14.69%
YoY %	62.62%	-12.51%	11.35%	24.67%	3.79%	11.16%	-	-
Horiz. %	227.86%	140.12%	160.17%	143.84%	115.37%	111.16%	100.00%	-
DPS	33.33	26.67	26.67	24.00	20.00	33.33	13.33	16.48%
YoY %	24.97%	0.00%	11.13%	20.00%	-39.99%	150.04%	-	-
Horiz. %	250.04%	200.08%	200.08%	180.05%	150.04%	250.04%	100.00%	-
NAPS	5.2881	4.869	7.3099	6.6167	5.5215	4.8795	4.9782	1.01%
YoY %	8.61%	-33.39%	10.48%	19.84%	13.16%	-1.98%	-	-
Horiz. %	106.23%	97.81%	146.84%	132.91%	110.91%	98.02%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 220,281
RPS	342.50	316.60	291.35	275.91	256.84	222.03	187.87	10.51%
YoY %	8.18%	8.67%	5.60%	7.42%	15.68%	18.18%	-	-
Horiz. %	182.31%	168.52%	155.08%	146.86%	136.71%	118.18%	100.00%	-
EPS	119.07	73.22	55.54	49.88	40.01	38.54	33.79	23.33%
YoY %	62.62%	31.83%	11.35%	24.67%	3.81%	14.06%	-	-
Horiz. %	352.38%	216.69%	164.37%	147.62%	118.41%	114.06%	100.00%	-
DPS	27.78	22.22	14.75	13.27	11.06	18.43	7.19	25.24%
YoY %	25.02%	50.64%	11.15%	19.98%	-39.99%	156.33%	-	-
Horiz. %	386.37%	309.04%	205.15%	184.56%	153.82%	256.33%	100.00%	-
NAPS	4.4068	4.0575	4.0424	3.6593	3.0534	2.698	2.6828	8.61%
YoY %	8.61%	0.37%	10.47%	19.84%	13.17%	0.57%	-	-
Horiz. %	164.26%	151.24%	150.68%	136.40%	113.81%	100.57%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	16.58	13.78	17.58	15.30	13.30	11.86	11.74	-
P/RPS	4.03	3.63	3.34	3.07	2.86	2.95	3.37	3.02%
YoY %	11.02%	8.68%	8.79%	7.34%	-3.05%	-12.46%	-	-
Horiz. %	119.58%	107.72%	99.11%	91.10%	84.87%	87.54%	100.00%	-
P/EPS	11.60	15.68	17.50	16.96	18.38	17.01	18.72	-7.65%
YoY %	-26.02%	-10.40%	3.18%	-7.73%	8.05%	-9.13%	-	-
Horiz. %	61.97%	83.76%	93.48%	90.60%	98.18%	90.87%	100.00%	-
EY	8.62	6.38	5.71	5.90	5.44	5.88	5.34	8.30%
YoY %	35.11%	11.73%	-3.22%	8.46%	-7.48%	10.11%	-	-
Horiz. %	161.42%	119.48%	106.93%	110.49%	101.87%	110.11%	100.00%	-
DY	2.01	1.94	1.52	1.57	1.50	2.81	1.14	9.90%
YoY %	3.61%	27.63%	-3.18%	4.67%	-46.62%	146.49%	-	-
Horiz. %	176.32%	170.18%	133.33%	137.72%	131.58%	246.49%	100.00%	-
P/NAPS	3.14	2.83	2.40	2.31	2.41	2.43	2.36	4.86%
YoY %	10.95%	17.92%	3.90%	-4.15%	-0.82%	2.97%	-	-
Horiz. %	133.05%	119.92%	101.69%	97.88%	102.12%	102.97%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	06/10/16	08/10/15	08/10/14	08/10/13	09/10/12	06/10/11	07/10/10	-
Price	16.50	14.44	17.48	15.44	13.50	11.78	11.76	-
P/RPS	4.01	3.80	3.32	3.09	2.91	2.93	3.37	2.93%
YoY %	5.53%	14.46%	7.44%	6.19%	-0.68%	-13.06%	-	-
Horiz. %	118.99%	112.76%	98.52%	91.69%	86.35%	86.94%	100.00%	-
P/EPS	11.55	16.43	17.40	17.12	18.66	16.90	18.75	-7.75%
YoY %	-29.70%	-5.57%	1.64%	-8.25%	10.41%	-9.87%	-	-
Horiz. %	61.60%	87.63%	92.80%	91.31%	99.52%	90.13%	100.00%	-
EY	8.66	6.08	5.75	5.84	5.36	5.92	5.33	8.41%
YoY %	42.43%	5.74%	-1.54%	8.96%	-9.46%	11.07%	-	-
Horiz. %	162.48%	114.07%	107.88%	109.57%	100.56%	111.07%	100.00%	-
DY	2.02	1.85	1.53	1.55	1.48	2.83	1.13	10.15%
YoY %	9.19%	20.92%	-1.29%	4.73%	-47.70%	150.44%	-	-
Horiz. %	178.76%	163.72%	135.40%	137.17%	130.97%	250.44%	100.00%	-
P/NAPS	3.12	2.97	2.39	2.33	2.44	2.41	2.36	4.75%
YoY %	5.05%	24.27%	2.58%	-4.51%	1.24%	2.12%	-	-
Horiz. %	132.20%	125.85%	101.27%	98.73%	103.39%	102.12%	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