[LPI] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Annualized Quarter Result
Revenue	984,244	853,312	771,468	843,628	742,248	614,436	555,628	9.98%
YoY %	15.34%	10.61%	-8.55%	13.66%	20.80%	10.58%	-	-
Horiz. %	177.14%	153.58%	138.85%	151.83%	133.59%	110.58%	100.00%	-
PBT	151,284	200,540	195,324	168,948	149,440	141,392	134,612	1.96%
YoY %	-24.56%	2.67%	15.61%	13.05%	5.69%	5.04%	-	-
Horiz. %	112.39%	148.98%	145.10%	125.51%	111.02%	105.04%	100.00%	-
Tax	-25,376	-46,036	-42,036	-27,036	-39,780	-38,080	-38,204	-6.58%
YoY %	44.88%	-9.52%	-55.48%	32.04%	-4.46%	0.32%	-	-
Horiz. %	66.42%	120.50%	110.03%	70.77%	104.13%	99.68%	100.00%	-
NP	125,908	154,504	153,288	141,912	109,660	103,312	96,408	4.54%
YoY %	-18.51%	0.79%	8.02%	29.41%	6.14%	7.16%	-	-
Horiz. %	130.60%	160.26%	159.00%	147.20%	113.75%	107.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	125,908	154,504	153,288	141,912	109,660	103,312	96,408	4.54%
YoY %	-18.51%	0.79%	8.02%	29.41%	6.14%	7.16%	-	-
Horiz. %	130.60%	160.26%	159.00%	147.20%	113.75%	107.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.77%	22.96%	21.52%	16.00%	26.62%	26.93%	28.38%	-
YoY %	-26.96%	6.69%	34.50%	-39.89%	-1.15%	-5.11%	-	-
Horiz. %	59.09%	80.90%	75.83%	56.38%	93.80%	94.89%	100.00%	-
Total Cost	858,336	698,808	618,180	701,716	632,588	511,124	459,220	10.97%
YoY %	22.83%	13.04%	-11.90%	10.93%	23.76%	11.30%	-	-
Horiz. %	186.91%	152.17%	134.62%	152.81%	137.75%	111.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,117,863	1,104,342	825,905	647,139	315,527	341,489	365,922	20.43%
YoY %	1.22%	33.71%	27.62%	105.10%	-7.60%	-6.68%	-	-
Horiz. %	305.49%	301.80%	225.71%	176.85%	86.23%	93.32%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	1,117,863	1,104,342	825,905	647,139	315,527	341,489	365,922	20.43%
YoY %	1.22%	33.71%	27.62%	105.10%	-7.60%	-6.68%	-	-
Horiz. %	305.49%	301.80%	225.71%	176.85%	86.23%	93.32%	100.00%	-
NOSH	220,272	220,216	137,650	137,671	137,694	137,970	138,120	8.08%
YoY %	0.03%	59.98%	-0.02%	-0.02%	-0.20%	-0.11%	-	-
Horiz. %	159.48%	159.44%	99.66%	99.67%	99.69%	99.89%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	12.79%	18.11%	19.87%	16.82%	14.77%	16.81%	17.35%	-
YoY %	-29.38%	-8.86%	18.13%	13.88%	-12.14%	-3.11%	-	-
Horiz. %	73.72%	104.38%	114.52%	96.95%	85.13%	96.89%	100.00%	-
ROE	11.26%	13.99%	18.56%	21.93%	34.75%	30.25%	26.35%	-
YoY %	-19.51%	-24.62%	-15.37%	-36.89%	14.88%	14.80%	-	-
Horiz. %	42.73%	53.09%	70.44%	83.23%	131.88%	114.80%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	446.83	387.49	560.45	612.78	539.05	445.34	402.28	1.76%
YoY %	15.31%	-30.86%	-8.54%	13.68%	21.04%	10.70%	-	-
Horiz. %	111.07%	96.32%	139.32%	152.33%	134.00%	110.70%	100.00%	-
EPS	57.16	70.16	71.44	103.08	79.64	74.88	69.80	-3.27%
YoY %	-18.53%	-1.79%	-30.69%	29.43%	6.36%	7.28%	-	-
Horiz. %	81.89%	100.52%	102.35%	147.68%	114.10%	107.28%	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	5.0749	5.0148	6.00	4.7006	2.2915	2.4751	2.6493	11.43%
YoY %	1.20%	-16.42%	27.64%	105.13%	-7.42%	-6.58%	-	-
Horiz. %	191.56%	189.29%	226.47%	177.43%	86.49%	93.42%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 137,671
RPS	247.06	214.19	193.65	211.76	186.32	154.23	139.47	9.98%
YoY %	15.35%	10.61%	-8.55%	13.65%	20.81%	10.58%	-	-
Horiz. %	177.14%	153.57%	138.85%	151.83%	133.59%	110.58%	100.00%	-
EPS	31.60	38.78	38.48	35.62	27.53	25.93	24.20	4.54%
YoY %	-18.51%	0.78%	8.03%	29.39%	6.17%	7.15%	-	-
Horiz. %	130.58%	160.25%	159.01%	147.19%	113.76%	107.15%	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	2.806	2.7721	2.0731	1.6244	0.792	0.8572	0.9185	20.43%
YoY %	1.22%	33.72%	27.62%	105.10%	-7.61%	-6.67%	-	-
Horiz. %	305.50%	301.81%	225.70%	176.85%	86.23%	93.33%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	13.96	13.72	13.72	9.00	11.20	9.85	7.20	-
P/RPS	3.12	3.54	2.45	1.47	2.08	2.21	1.79	9.69%
YoY %	-11.86%	44.49%	66.67%	-29.33%	-5.88%	23.46%	-	-
Horiz. %	174.30%	197.77%	136.87%	82.12%	116.20%	123.46%	100.00%	-
P/EPS	24.42	19.56	12.32	8.73	14.06	13.15	10.32	15.42%
YoY %	24.85%	58.77%	41.12%	-37.91%	6.92%	27.42%	-	-
Horiz. %	236.63%	189.53%	119.38%	84.59%	136.24%	127.42%	100.00%	-
EY	4.09	5.11	8.12	11.45	7.11	7.60	9.69	-13.37%
YoY %	-19.96%	-37.07%	-29.08%	61.04%	-6.45%	-21.57%	-	-
Horiz. %	42.21%	52.73%	83.80%	118.16%	73.37%	78.43%	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	2.75	2.74	2.29	1.91	4.89	3.98	2.72	0.18%
YoY %	0.36%	19.65%	19.90%	-60.94%	22.86%	46.32%	-	-
Horiz. %	101.10%	100.74%	84.19%	70.22%	179.78%	146.32%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	09/04/12	07/04/11	08/04/10	08/04/09	09/04/08	05/04/07	06/04/06	-
Price	13.98	13.76	13.80	9.10	11.20	10.20	7.20	-
P/RPS	3.13	3.55	2.46	1.49	2.08	2.29	1.79	9.75%
YoY %	-11.83%	44.31%	65.10%	-28.37%	-9.17%	27.93%	-	-
Horiz. %	174.86%	198.32%	137.43%	83.24%	116.20%	127.93%	100.00%	-
P/EPS	24.46	19.61	12.39	8.83	14.06	13.62	10.32	15.45%
YoY %	24.73%	58.27%	40.32%	-37.20%	3.23%	31.98%	-	-
Horiz. %	237.02%	190.02%	120.06%	85.56%	136.24%	131.98%	100.00%	-
EY	4.09	5.10	8.07	11.33	7.11	7.34	9.69	-13.37%
YoY %	-19.80%	-36.80%	-28.77%	59.35%	-3.13%	-24.25%	-	-
Horiz. %	42.21%	52.63%	83.28%	116.92%	73.37%	75.75%	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	2.75	2.74	2.30	1.94	4.89	4.12	2.72	0.18%
YoY %	0.36%	19.13%	18.56%	-60.33%	18.69%	51.47%	-	-
Horiz. %	101.10%	100.74%	84.56%	71.32%	179.78%	151.47%	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