[LPI] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	1,119,022	1,039,326	902,729	751,726	698,462	638,728	551,624	12.50%
YoY %	7.67%	15.13%	20.09%	7.63%	9.35%	15.79%	-	-
Horiz. %	202.86%	188.41%	163.65%	136.28%	126.62%	115.79%	100.00%	-
PBT	256,801	214,036	200,053	181,307	161,335	141,564	121,766	13.23%
YoY %	19.98%	6.99%	10.34%	12.38%	13.97%	16.26%	-	-
Horiz. %	210.90%	175.78%	164.29%	148.90%	132.50%	116.26%	100.00%	-
Tax	-55,361	-47,111	-45,559	-43,399	-35,247	-37,317	-33,996	8.45%
YoY %	-17.51%	-3.41%	-4.98%	-23.13%	5.55%	-9.77%	-	-
Horiz. %	162.85%	138.58%	134.01%	127.66%	103.68%	109.77%	100.00%	-
NP	201,440	166,925	154,494	137,908	126,088	104,247	87,770	14.83%
YoY %	20.68%	8.05%	12.03%	9.37%	20.95%	18.77%	-	-
Horiz. %	229.51%	190.18%	176.02%	157.12%	143.66%	118.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	201,440	166,925	154,494	137,908	126,088	104,247	87,770	14.83%
YoY %	20.68%	8.05%	12.03%	9.37%	20.95%	18.77%	-	-
Horiz. %	229.51%	190.18%	176.02%	157.12%	143.66%	118.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.56%	22.01%	22.77%	23.94%	21.85%	26.36%	27.92%	-
YoY %	-2.04%	-3.34%	-4.89%	9.57%	-17.11%	-5.59%	-	-
Horiz. %	77.22%	78.83%	81.55%	85.74%	78.26%	94.41%	100.00%	-
Total Cost	917,582	872,401	748,235	613,818	572,374	534,481	463,854	12.02%
YoY %	5.18%	16.59%	21.90%	7.24%	7.09%	15.23%	-	-
Horiz. %	197.82%	188.08%	161.31%	132.33%	123.40%	115.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,606,453	1,372,609	1,181,516	1,138,048	900,650	363,749	370,024	27.69%
YoY %	17.04%	16.17%	3.82%	26.36%	147.60%	-1.70%	-	-
Horiz. %	434.15%	370.95%	319.31%	307.56%	243.40%	98.30%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Dividend
Div	154,208	143,198	165,222	118,830	92,924	117,023	151,446	0.30%
YoY %	7.69%	-13.33%	39.04%	27.88%	-20.59%	-22.73%	-	-
Horiz. %	101.82%	94.55%	109.10%	78.46%	61.36%	77.27%	100.00%	-
Div Payout %	76.55%	85.79%	106.94%	86.17%	73.70%	112.26%	172.55%	-
YoY %	-10.77%	-19.78%	24.10%	16.92%	-34.35%	-34.94%	-	-
Horiz. %	44.36%	49.72%	61.98%	49.94%	42.71%	65.06%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Equity
Net Worth	1,606,453	1,372,609	1,181,516	1,138,048	900,650	363,749	370,024	27.69%
YoY %	17.04%	16.17%	3.82%	26.36%	147.60%	-1.70%	-	-
Horiz. %	434.15%	370.95%	319.31%	307.56%	243.40%	98.30%	100.00%	-
NOSH	220,297	220,304	220,296	216,055	137,665	137,674	137,678	8.14%
YoY %	-0.00%	0.00%	1.96%	56.94%	-0.01%	-0.00%	-	-
Horiz. %	160.01%	160.01%	160.01%	156.93%	99.99%	100.00%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Ratio Analysis
NP Margin	18.00%	16.06%	17.11%	18.35%	18.05%	16.32%	15.91%	-
YoY %	12.08%	-6.14%	-6.76%	1.66%	10.60%	2.58%	-	-
Horiz. %	113.14%	100.94%	107.54%	115.34%	113.45%	102.58%	100.00%	-
ROE	12.54%	12.16%	13.08%	12.12%	14.00%	28.66%	23.72%	-
YoY %	3.12%	-7.03%	7.92%	-13.43%	-51.15%	20.83%	-	-
Horiz. %	52.87%	51.26%	55.14%	51.10%	59.02%	120.83%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Per Share
RPS	507.96	471.77	409.78	347.93	507.36	463.94	400.66	4.03%
YoY %	7.67%	15.13%	17.78%	-31.42%	9.36%	15.79%	-	-
Horiz. %	126.78%	117.75%	102.28%	86.84%	126.63%	115.79%	100.00%	-
EPS	91.44	75.77	70.13	63.83	58.75	75.72	63.75	6.19%
YoY %	20.68%	8.04%	9.87%	8.65%	-22.41%	18.78%	-	-
Horiz. %	143.44%	118.85%	110.01%	100.13%	92.16%	118.78%	100.00%	-
DPS	70.00	65.00	75.00	55.00	67.50	85.00	110.00	-7.24%
YoY %	7.69%	-13.33%	36.36%	-18.52%	-20.59%	-22.73%	-	-
Horiz. %	63.64%	59.09%	68.18%	50.00%	61.36%	77.27%	100.00%	-
NAPS	7.2922	6.2305	5.3633	5.2674	6.5423	2.6421	2.6876	18.08%
YoY %	17.04%	16.17%	1.82%	-19.49%	147.62%	-1.69%	-	-
Horiz. %	271.33%	231.82%	199.56%	195.99%	243.43%	98.31%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 220,256
RPS	280.89	260.89	226.60	188.69	175.32	160.33	138.47	12.49%
YoY %	7.67%	15.13%	20.09%	7.63%	9.35%	15.79%	-	-
Horiz. %	202.85%	188.41%	163.65%	136.27%	126.61%	115.79%	100.00%	-
EPS	50.56	41.90	38.78	34.62	31.65	26.17	22.03	14.83%
YoY %	20.67%	8.05%	12.02%	9.38%	20.94%	18.79%	-	-
Horiz. %	229.51%	190.20%	176.03%	157.15%	143.67%	118.79%	100.00%	-
DPS	38.71	35.94	41.47	29.83	23.33	29.37	38.02	0.29%
YoY %	7.71%	-13.33%	39.02%	27.86%	-20.57%	-22.75%	-	-
Horiz. %	101.81%	94.53%	109.07%	78.46%	61.36%	77.25%	100.00%	-
NAPS	4.0324	3.4455	2.9658	2.8567	2.2608	0.9131	0.9288	27.69%
YoY %	17.03%	16.17%	3.82%	26.36%	147.60%	-1.69%	-	-
Horiz. %	434.15%	370.96%	319.32%	307.57%	243.41%	98.31%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	-
Price	17.44	14.54	13.52	13.18	13.70	9.45	12.10	-
P/RPS	3.43	3.08	3.30	3.79	2.70	2.04	3.02	2.14%
YoY %	11.36%	-6.67%	-12.93%	40.37%	32.35%	-32.45%	-	-
Horiz. %	113.58%	101.99%	109.27%	125.50%	89.40%	67.55%	100.00%	-
P/EPS	19.07	19.19	19.28	20.65	14.96	12.48	18.98	0.07%
YoY %	-0.63%	-0.47%	-6.63%	38.03%	19.87%	-34.25%	-	-
Horiz. %	100.47%	101.11%	101.58%	108.80%	78.82%	65.75%	100.00%	-
EY	5.24	5.21	5.19	4.84	6.69	8.01	5.27	-0.09%
YoY %	0.58%	0.39%	7.23%	-27.65%	-16.48%	51.99%	-	-
Horiz. %	99.43%	98.86%	98.48%	91.84%	126.94%	151.99%	100.00%	-
DY	4.01	4.47	5.55	4.17	4.93	8.99	9.09	-12.73%
YoY %	-10.29%	-19.46%	33.09%	-15.42%	-45.16%	-1.10%	-	-
Horiz. %	44.11%	49.17%	61.06%	45.87%	54.24%	98.90%	100.00%	-
P/NAPS	2.39	2.33	2.52	2.50	2.09	3.58	4.50	-10.00%
YoY %	2.58%	-7.54%	0.80%	19.62%	-41.62%	-20.44%	-	-
Horiz. %	53.11%	51.78%	56.00%	55.56%	46.44%	79.56%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	08/01/14	08/01/13	09/01/12	11/01/11	07/01/10	08/01/09	14/01/08	-
Price	17.84	14.72	13.84	13.90	14.14	9.80	12.50	-
P/RPS	3.51	3.12	3.38	4.00	2.79	2.11	3.12	1.98%
YoY %	12.50%	-7.69%	-15.50%	43.37%	32.23%	-32.37%	-	-
Horiz. %	112.50%	100.00%	108.33%	128.21%	89.42%	67.63%	100.00%	-
P/EPS	19.51	19.43	19.73	21.78	15.44	12.94	19.61	-0.08%
YoY %	0.41%	-1.52%	-9.41%	41.06%	19.32%	-34.01%	-	-
Horiz. %	99.49%	99.08%	100.61%	111.07%	78.74%	65.99%	100.00%	-
EY	5.13	5.15	5.07	4.59	6.48	7.73	5.10	0.09%
YoY %	-0.39%	1.58%	10.46%	-29.17%	-16.17%	51.57%	-	-
Horiz. %	100.59%	100.98%	99.41%	90.00%	127.06%	151.57%	100.00%	-
DY	3.92	4.42	5.42	3.96	4.77	8.67	8.80	-12.59%
YoY %	-11.31%	-18.45%	36.87%	-16.98%	-44.98%	-1.48%	-	-
Horiz. %	44.55%	50.23%	61.59%	45.00%	54.20%	98.52%	100.00%	-
P/NAPS	2.45	2.36	2.58	2.64	2.16	3.71	4.65	-10.12%
YoY %	3.81%	-8.53%	-2.27%	22.22%	-41.78%	-20.22%	-	-
Horiz. %	52.69%	50.75%	55.48%	56.77%	46.45%	79.78%	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