[LPI] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Annualized Quarter Result
Revenue	771,468	843,628	742,248	614,436	555,628	439,188	386,760	12.19%
YoY %	-8.55%	13.66%	20.80%	10.58%	26.51%	13.56%	-	-
Horiz. %	199.47%	218.13%	191.91%	158.87%	143.66%	113.56%	100.00%	-
PBT	195,324	168,948	149,440	141,392	134,612	53,184	40,688	29.86%
YoY %	15.61%	13.05%	5.69%	5.04%	153.11%	30.71%	-	-
Horiz. %	480.05%	415.23%	367.28%	347.50%	330.84%	130.71%	100.00%	-
Tax	-42,036	-27,036	-39,780	-38,080	-38,204	-16,416	-12,152	22.96%
YoY %	-55.48%	32.04%	-4.46%	0.32%	-132.72%	-35.09%	-	-
Horiz. %	345.92%	222.48%	327.35%	313.36%	314.38%	135.09%	100.00%	-
NP	153,288	141,912	109,660	103,312	96,408	36,768	28,536	32.32%
YoY %	8.02%	29.41%	6.14%	7.16%	162.21%	28.85%	-	-
Horiz. %	537.17%	497.31%	384.29%	362.04%	337.85%	128.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,288	141,912	109,660	103,312	96,408	36,768	28,536	32.32%
YoY %	8.02%	29.41%	6.14%	7.16%	162.21%	28.85%	-	-
Horiz. %	537.17%	497.31%	384.29%	362.04%	337.85%	128.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.52%	16.00%	26.62%	26.93%	28.38%	30.87%	29.87%	-
YoY %	34.50%	-39.89%	-1.15%	-5.11%	-8.07%	3.35%	-	-
Horiz. %	72.05%	53.57%	89.12%	90.16%	95.01%	103.35%	100.00%	-
Total Cost	618,180	701,716	632,588	511,124	459,220	402,420	358,224	9.51%
YoY %	-11.90%	10.93%	23.76%	11.30%	14.11%	12.34%	-	-
Horiz. %	172.57%	195.89%	176.59%	142.68%	128.19%	112.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	825,905	647,139	315,527	341,489	365,922	327,722	288,270	19.16%
YoY %	27.62%	105.10%	-7.60%	-6.68%	11.66%	13.69%	-	-
Horiz. %	286.50%	224.49%	109.46%	118.46%	126.94%	113.69%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	825,905	647,139	315,527	341,489	365,922	327,722	288,270	19.16%
YoY %	27.62%	105.10%	-7.60%	-6.68%	11.66%	13.69%	-	-
Horiz. %	286.50%	224.49%	109.46%	118.46%	126.94%	113.69%	100.00%	-
NOSH	137,650	137,671	137,694	137,970	138,120	134,582	122,788	1.92%
YoY %	-0.02%	-0.02%	-0.20%	-0.11%	2.63%	9.61%	-	-
Horiz. %	112.10%	112.12%	112.14%	112.36%	112.49%	109.61%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	19.87%	16.82%	14.77%	16.81%	17.35%	8.37%	7.38%	-
YoY %	18.13%	13.88%	-12.14%	-3.11%	107.29%	13.41%	-	-
Horiz. %	269.24%	227.91%	200.14%	227.78%	235.09%	113.41%	100.00%	-
ROE	18.56%	21.93%	34.75%	30.25%	26.35%	11.22%	9.90%	-
YoY %	-15.37%	-36.89%	14.88%	14.80%	134.85%	13.33%	-	-
Horiz. %	187.47%	221.52%	351.01%	305.56%	266.16%	113.33%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	560.45	612.78	539.05	445.34	402.28	326.33	314.98	10.07%
YoY %	-8.54%	13.68%	21.04%	10.70%	23.27%	3.60%	-	-
Horiz. %	177.93%	194.55%	171.14%	141.39%	127.72%	103.60%	100.00%	-
EPS	71.44	103.08	79.64	74.88	69.80	27.32	23.24	20.57%
YoY %	-30.69%	29.43%	6.36%	7.28%	155.49%	17.56%	-	-
Horiz. %	307.40%	443.55%	342.69%	322.20%	300.34%	117.56%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	6.00	4.7006	2.2915	2.4751	2.6493	2.4351	2.3477	16.91%
YoY %	27.64%	105.13%	-7.42%	-6.58%	8.80%	3.72%	-	-
Horiz. %	255.57%	200.22%	97.61%	105.43%	112.85%	103.72%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 137,970
RPS	193.65	211.76	186.32	154.23	139.47	110.24	97.08	12.19%
YoY %	-8.55%	13.65%	20.81%	10.58%	26.51%	13.56%	-	-
Horiz. %	199.47%	218.13%	191.92%	158.87%	143.67%	113.56%	100.00%	-
EPS	38.48	35.62	27.53	25.93	24.20	9.23	7.16	32.33%
YoY %	8.03%	29.39%	6.17%	7.15%	162.19%	28.91%	-	-
Horiz. %	537.43%	497.49%	384.50%	362.15%	337.99%	128.91%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.0731	1.6244	0.792	0.8572	0.9185	0.8226	0.7236	19.16%
YoY %	27.62%	105.10%	-7.61%	-6.67%	11.66%	13.68%	-	-
Horiz. %	286.50%	224.49%	109.45%	118.46%	126.93%	113.68%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	13.72	9.00	11.20	9.85	7.20	6.90	4.58	-
P/RPS	2.45	1.47	2.08	2.21	1.79	2.11	1.45	9.13%
YoY %	66.67%	-29.33%	-5.88%	23.46%	-15.17%	45.52%	-	-
Horiz. %	168.97%	101.38%	143.45%	152.41%	123.45%	145.52%	100.00%	-
P/EPS	12.32	8.73	14.06	13.15	10.32	25.26	19.71	-7.52%
YoY %	41.12%	-37.91%	6.92%	27.42%	-59.14%	28.16%	-	-
Horiz. %	62.51%	44.29%	71.33%	66.72%	52.36%	128.16%	100.00%	-
EY	8.12	11.45	7.11	7.60	9.69	3.96	5.07	8.16%
YoY %	-29.08%	61.04%	-6.45%	-21.57%	144.70%	-21.89%	-	-
Horiz. %	160.16%	225.84%	140.24%	149.90%	191.12%	78.11%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.29	1.91	4.89	3.98	2.72	2.83	1.95	2.71%
YoY %	19.90%	-60.94%	22.86%	46.32%	-3.89%	45.13%	-	-
Horiz. %	117.44%	97.95%	250.77%	204.10%	139.49%	145.13%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	08/04/10	08/04/09	09/04/08	05/04/07	06/04/06	28/04/05	29/04/04	-
Price	13.80	9.10	11.20	10.20	7.20	7.00	4.30	-
P/RPS	2.46	1.49	2.08	2.29	1.79	2.15	1.37	10.24%
YoY %	65.10%	-28.37%	-9.17%	27.93%	-16.74%	56.93%	-	-
Horiz. %	179.56%	108.76%	151.82%	167.15%	130.66%	156.93%	100.00%	-
P/EPS	12.39	8.83	14.06	13.62	10.32	25.62	18.50	-6.46%
YoY %	40.32%	-37.20%	3.23%	31.98%	-59.72%	38.49%	-	-
Horiz. %	66.97%	47.73%	76.00%	73.62%	55.78%	138.49%	100.00%	-
EY	8.07	11.33	7.11	7.34	9.69	3.90	5.40	6.92%
YoY %	-28.77%	59.35%	-3.13%	-24.25%	148.46%	-27.78%	-	-
Horiz. %	149.44%	209.81%	131.67%	135.93%	179.44%	72.22%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.30	1.94	4.89	4.12	2.72	2.87	1.83	3.88%
YoY %	18.56%	-60.33%	18.69%	51.47%	-5.23%	56.83%	-	-
Horiz. %	125.68%	106.01%	267.21%	225.14%	148.63%	156.83%	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