[LPI] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	511,090	427,301	366,736	377,253	329,870	291,394	247,168	12.85%
YoY %	19.61%	16.51%	-2.79%	14.36%	13.20%	17.89%	-	-
Horiz. %	206.78%	172.88%	148.38%	152.63%	133.46%	117.89%	100.00%	-
PBT	92,352	92,106	84,727	72,231	61,668	57,059	55,229	8.93%
YoY %	0.27%	8.71%	17.30%	17.13%	8.08%	3.31%	-	-
Horiz. %	167.22%	166.77%	153.41%	130.78%	111.66%	103.31%	100.00%	-
Tax	-20,444	-22,062	-19,961	-14,011	-16,347	-16,020	-15,927	4.24%
YoY %	7.33%	-10.53%	-42.47%	14.29%	-2.04%	-0.58%	-	-
Horiz. %	128.36%	138.52%	125.33%	87.97%	102.64%	100.58%	100.00%	-
NP	71,908	70,044	64,766	58,220	45,321	41,039	39,302	10.58%
YoY %	2.66%	8.15%	11.24%	28.46%	10.43%	4.42%	-	-
Horiz. %	182.96%	178.22%	164.79%	148.13%	115.31%	104.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,908	70,044	64,766	58,220	45,321	41,039	39,302	10.58%
YoY %	2.66%	8.15%	11.24%	28.46%	10.43%	4.42%	-	-
Horiz. %	182.96%	178.22%	164.79%	148.13%	115.31%	104.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.14%	23.95%	23.56%	19.40%	26.51%	28.08%	28.84%	-
YoY %	-7.56%	1.66%	21.44%	-26.82%	-5.59%	-2.64%	-	-
Horiz. %	76.77%	83.04%	81.69%	67.27%	91.92%	97.36%	100.00%	-
Total Cost	439,182	357,257	301,970	319,033	284,549	250,355	207,866	13.26%
YoY %	22.93%	18.31%	-5.35%	12.12%	13.66%	20.44%	-	-
Horiz. %	211.28%	171.87%	145.27%	153.48%	136.89%	120.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,167,006	1,147,664	825,921	741,165	335,116	354,279	384,195	20.32%
YoY %	1.69%	38.96%	11.44%	121.17%	-5.41%	-7.79%	-	-
Horiz. %	303.75%	298.72%	214.97%	192.91%	87.23%	92.21%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	33,045	55,066	13,765	36,137	41,301	41,328	34,523	-0.72%
YoY %	-39.99%	300.04%	-61.91%	-12.50%	-0.07%	19.71%	-	-
Horiz. %	95.72%	159.51%	39.87%	104.68%	119.63%	119.71%	100.00%	-
Div Payout %	45.96%	78.62%	21.25%	62.07%	91.13%	100.70%	87.84%	-
YoY %	-41.54%	269.98%	-65.76%	-31.89%	-9.50%	14.64%	-	-
Horiz. %	52.32%	89.50%	24.19%	70.66%	103.75%	114.64%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,167,006	1,147,664	825,921	741,165	335,116	354,279	384,195	20.32%
YoY %	1.69%	38.96%	11.44%	121.17%	-5.41%	-7.79%	-	-
Horiz. %	303.75%	298.72%	214.97%	192.91%	87.23%	92.21%	100.00%	-
NOSH	220,306	398,383	137,653	137,668	137,670	137,760	138,095	8.08%
YoY %	-44.70%	189.41%	-0.01%	-0.00%	-0.07%	-0.24%	-	-
Horiz. %	159.53%	288.48%	99.68%	99.69%	99.69%	99.76%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	14.07%	16.39%	17.66%	15.43%	13.74%	14.08%	15.90%	-
YoY %	-14.15%	-7.19%	14.45%	12.30%	-2.41%	-11.45%	-	-
Horiz. %	88.49%	103.08%	111.07%	97.04%	86.42%	88.55%	100.00%	-
ROE	6.16%	6.10%	7.84%	7.86%	13.52%	11.58%	10.23%	-
YoY %	0.98%	-22.19%	-0.25%	-41.86%	16.75%	13.20%	-	-
Horiz. %	60.22%	59.63%	76.64%	76.83%	132.16%	113.20%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	231.99	193.99	266.42	274.03	239.61	211.52	178.98	4.41%
YoY %	19.59%	-27.19%	-2.78%	14.37%	13.28%	18.18%	-	-
Horiz. %	129.62%	108.39%	148.85%	153.11%	133.88%	118.18%	100.00%	-
EPS	32.64	31.80	30.18	42.29	32.92	29.79	28.46	2.30%
YoY %	2.64%	5.37%	-28.64%	28.46%	10.51%	4.67%	-	-
Horiz. %	114.69%	111.74%	106.04%	148.59%	115.67%	104.67%	100.00%	-
DPS	15.00	25.00	10.00	26.25	30.00	30.00	25.00	-8.15%
YoY %	-40.00%	150.00%	-61.90%	-12.50%	0.00%	20.00%	-	-
Horiz. %	60.00%	100.00%	40.00%	105.00%	120.00%	120.00%	100.00%	-
NAPS	5.2972	5.2104	6.00	5.3837	2.4342	2.5717	2.7821	11.31%
YoY %	1.67%	-13.16%	11.45%	121.17%	-5.35%	-7.56%	-	-
Horiz. %	190.40%	187.28%	215.66%	193.51%	87.50%	92.44%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 137,663
RPS	128.29	193.99	92.06	94.70	82.80	73.14	62.04	12.85%
YoY %	-33.87%	110.72%	-2.79%	14.37%	13.21%	17.89%	-	-
Horiz. %	206.79%	312.69%	148.39%	152.64%	133.46%	117.89%	100.00%	-
EPS	18.05	31.80	16.26	14.61	11.38	10.30	9.87	10.57%
YoY %	-43.24%	95.57%	11.29%	28.38%	10.49%	4.36%	-	-
Horiz. %	182.88%	322.19%	164.74%	148.02%	115.30%	104.36%	100.00%	-
DPS	8.30	25.00	3.46	9.07	10.37	10.37	8.67	-0.72%
YoY %	-66.80%	622.54%	-61.85%	-12.54%	0.00%	19.61%	-	-
Horiz. %	95.73%	288.35%	39.91%	104.61%	119.61%	119.61%	100.00%	-
NAPS	2.9294	5.2104	2.0732	1.8604	0.8412	0.8893	0.9644	20.32%
YoY %	-43.78%	151.32%	11.44%	121.16%	-5.41%	-7.79%	-	-
Horiz. %	303.75%	540.27%	214.97%	192.91%	87.23%	92.21%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	13.42	13.78	15.30	11.20	11.80	11.30	7.45	-
P/RPS	5.78	7.11	5.74	4.09	4.92	5.34	4.16	5.62%
YoY %	-18.71%	23.87%	40.34%	-16.87%	-7.87%	28.37%	-	-
Horiz. %	138.94%	170.91%	137.98%	98.32%	118.27%	128.37%	100.00%	-
P/EPS	41.12	43.33	32.52	26.48	35.84	37.93	26.18	7.80%
YoY %	-5.10%	33.24%	22.81%	-26.12%	-5.51%	44.88%	-	-
Horiz. %	157.07%	165.51%	124.22%	101.15%	136.90%	144.88%	100.00%	-
EY	2.43	2.31	3.08	3.78	2.79	2.64	3.82	-7.25%
YoY %	5.19%	-25.00%	-18.52%	35.48%	5.68%	-30.89%	-	-
Horiz. %	63.61%	60.47%	80.63%	98.95%	73.04%	69.11%	100.00%	-
DY	1.12	1.81	0.65	2.34	2.54	2.65	3.36	-16.71%
YoY %	-38.12%	178.46%	-72.22%	-7.87%	-4.15%	-21.13%	-	-
Horiz. %	33.33%	53.87%	19.35%	69.64%	75.60%	78.87%	100.00%	-
P/NAPS	2.53	2.64	2.55	2.08	4.85	4.39	2.68	-0.95%
YoY %	-4.17%	3.53%	22.60%	-57.11%	10.48%	63.81%	-	-
Horiz. %	94.40%	98.51%	95.15%	77.61%	180.97%	163.81%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	09/07/12	07/07/11	08/07/10	06/07/09	09/07/08	04/07/07	06/07/06	-
Price	13.72	13.80	16.28	11.50	11.10	11.40	7.65	-
P/RPS	5.91	7.12	6.11	4.20	4.63	5.39	4.27	5.56%
YoY %	-16.99%	16.53%	45.48%	-9.29%	-14.10%	26.23%	-	-
Horiz. %	138.41%	166.74%	143.09%	98.36%	108.43%	126.23%	100.00%	-
P/EPS	42.03	43.40	34.60	27.19	33.72	38.27	26.88	7.72%
YoY %	-3.16%	25.43%	27.25%	-19.37%	-11.89%	42.37%	-	-
Horiz. %	156.36%	161.46%	128.72%	101.15%	125.45%	142.37%	100.00%	-
EY	2.38	2.30	2.89	3.68	2.97	2.61	3.72	-7.16%
YoY %	3.48%	-20.42%	-21.47%	23.91%	13.79%	-29.84%	-	-
Horiz. %	63.98%	61.83%	77.69%	98.92%	79.84%	70.16%	100.00%	-
DY	1.09	1.81	0.61	2.28	2.70	2.63	3.27	-16.71%
YoY %	-39.78%	196.72%	-73.25%	-15.56%	2.66%	-19.57%	-	-
Horiz. %	33.33%	55.35%	18.65%	69.72%	82.57%	80.43%	100.00%	-
P/NAPS	2.59	2.65	2.71	2.14	4.56	4.43	2.75	-0.99%
YoY %	-2.26%	-2.21%	26.64%	-53.07%	2.93%	61.09%	-	-
Horiz. %	94.18%	96.36%	98.55%	77.82%	165.82%	161.09%	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