[LPI] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	540,865	511,090	427,301	366,736	377,253	329,870	291,394	10.84%
YoY %	5.83%	19.61%	16.51%	-2.79%	14.36%	13.20%	-	-
Horiz. %	185.61%	175.39%	146.64%	125.86%	129.46%	113.20%	100.00%	-
PBT	113,598	92,352	92,106	84,727	72,231	61,668	57,059	12.14%
YoY %	23.01%	0.27%	8.71%	17.30%	17.13%	8.08%	-	-
Horiz. %	199.09%	161.85%	161.42%	148.49%	126.59%	108.08%	100.00%	-
Tax	-24,907	-20,444	-22,062	-19,961	-14,011	-16,347	-16,020	7.62%
YoY %	-21.83%	7.33%	-10.53%	-42.47%	14.29%	-2.04%	-	-
Horiz. %	155.47%	127.62%	137.72%	124.60%	87.46%	102.04%	100.00%	-
NP	88,691	71,908	70,044	64,766	58,220	45,321	41,039	13.69%
YoY %	23.34%	2.66%	8.15%	11.24%	28.46%	10.43%	-	-
Horiz. %	216.11%	175.22%	170.68%	157.82%	141.87%	110.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	88,691	71,908	70,044	64,766	58,220	45,321	41,039	13.69%
YoY %	23.34%	2.66%	8.15%	11.24%	28.46%	10.43%	-	-
Horiz. %	216.11%	175.22%	170.68%	157.82%	141.87%	110.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.93%	22.14%	23.95%	23.56%	19.40%	26.51%	28.08%	-
YoY %	-0.95%	-7.56%	1.66%	21.44%	-26.82%	-5.59%	-	-
Horiz. %	78.10%	78.85%	85.29%	83.90%	69.09%	94.41%	100.00%	-
Total Cost	452,174	439,182	357,257	301,970	319,033	284,549	250,355	10.34%
YoY %	2.96%	22.93%	18.31%	-5.35%	12.12%	13.66%	-	-
Horiz. %	180.61%	175.42%	142.70%	120.62%	127.43%	113.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,391,578	1,167,006	1,147,664	825,921	741,165	335,116	354,279	25.58%
YoY %	19.24%	1.69%	38.96%	11.44%	121.17%	-5.41%	-	-
Horiz. %	392.79%	329.40%	323.94%	233.13%	209.20%	94.59%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	39,663	33,045	55,066	13,765	36,137	41,301	41,328	-0.68%
YoY %	20.03%	-39.99%	300.04%	-61.91%	-12.50%	-0.07%	-	-
Horiz. %	95.97%	79.96%	133.24%	33.31%	87.44%	99.93%	100.00%	-
Div Payout %	44.72%	45.96%	78.62%	21.25%	62.07%	91.13%	100.70%	-
YoY %	-2.70%	-41.54%	269.98%	-65.76%	-31.89%	-9.50%	-	-
Horiz. %	44.41%	45.64%	78.07%	21.10%	61.64%	90.50%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	1,391,578	1,167,006	1,147,664	825,921	741,165	335,116	354,279	25.58%
YoY %	19.24%	1.69%	38.96%	11.44%	121.17%	-5.41%	-	-
Horiz. %	392.79%	329.40%	323.94%	233.13%	209.20%	94.59%	100.00%	-
NOSH	220,350	220,306	398,383	137,653	137,668	137,670	137,760	8.13%
YoY %	0.02%	-44.70%	189.41%	-0.01%	-0.00%	-0.07%	-	-
Horiz. %	159.95%	159.92%	289.19%	99.92%	99.93%	99.93%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	16.40%	14.07%	16.39%	17.66%	15.43%	13.74%	14.08%	-
YoY %	16.56%	-14.15%	-7.19%	14.45%	12.30%	-2.41%	-	-
Horiz. %	116.48%	99.93%	116.41%	125.43%	109.59%	97.59%	100.00%	-
ROE	6.37%	6.16%	6.10%	7.84%	7.86%	13.52%	11.58%	-
YoY %	3.41%	0.98%	-22.19%	-0.25%	-41.86%	16.75%	-	-
Horiz. %	55.01%	53.20%	52.68%	67.70%	67.88%	116.75%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	245.46	231.99	193.99	266.42	274.03	239.61	211.52	2.50%
YoY %	5.81%	19.59%	-27.19%	-2.78%	14.37%	13.28%	-	-
Horiz. %	116.05%	109.68%	91.71%	125.95%	129.55%	113.28%	100.00%	-
EPS	40.25	32.64	31.80	30.18	42.29	32.92	29.79	5.13%
YoY %	23.31%	2.64%	5.37%	-28.64%	28.46%	10.51%	-	-
Horiz. %	135.11%	109.57%	106.75%	101.31%	141.96%	110.51%	100.00%	-
DPS	18.00	15.00	25.00	10.00	26.25	30.00	30.00	-8.15%
YoY %	20.00%	-40.00%	150.00%	-61.90%	-12.50%	0.00%	-	-
Horiz. %	60.00%	50.00%	83.33%	33.33%	87.50%	100.00%	100.00%	-
NAPS	6.3153	5.2972	5.2104	6.00	5.3837	2.4342	2.5717	16.13%
YoY %	19.22%	1.67%	-13.16%	11.45%	121.17%	-5.35%	-	-
Horiz. %	245.57%	205.98%	202.61%	233.31%	209.34%	94.65%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 137,657
RPS	135.77	128.29	193.99	92.06	94.70	82.80	73.14	10.84%
YoY %	5.83%	-33.87%	110.72%	-2.79%	14.37%	13.21%	-	-
Horiz. %	185.63%	175.40%	265.23%	125.87%	129.48%	113.21%	100.00%	-
EPS	22.26	18.05	31.80	16.26	14.61	11.38	10.30	13.69%
YoY %	23.32%	-43.24%	95.57%	11.29%	28.38%	10.49%	-	-
Horiz. %	216.12%	175.24%	308.74%	157.86%	141.84%	110.49%	100.00%	-
DPS	9.96	8.30	25.00	3.46	9.07	10.37	10.37	-0.66%
YoY %	20.00%	-66.80%	622.54%	-61.85%	-12.54%	0.00%	-	-
Horiz. %	96.05%	80.04%	241.08%	33.37%	87.46%	100.00%	100.00%	-
NAPS	3.4931	2.9294	5.2104	2.0732	1.8604	0.8412	0.8893	25.58%
YoY %	19.24%	-43.78%	151.32%	11.44%	121.16%	-5.41%	-	-
Horiz. %	392.79%	329.41%	585.90%	233.13%	209.20%	94.59%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	15.20	13.42	13.78	15.30	11.20	11.80	11.30	-
P/RPS	6.19	5.78	7.11	5.74	4.09	4.92	5.34	2.49%
YoY %	7.09%	-18.71%	23.87%	40.34%	-16.87%	-7.87%	-	-
Horiz. %	115.92%	108.24%	133.15%	107.49%	76.59%	92.13%	100.00%	-
P/EPS	37.76	41.12	43.33	32.52	26.48	35.84	37.93	-0.07%
YoY %	-8.17%	-5.10%	33.24%	22.81%	-26.12%	-5.51%	-	-
Horiz. %	99.55%	108.41%	114.24%	85.74%	69.81%	94.49%	100.00%	-
EY	2.65	2.43	2.31	3.08	3.78	2.79	2.64	0.06%
YoY %	9.05%	5.19%	-25.00%	-18.52%	35.48%	5.68%	-	-
Horiz. %	100.38%	92.05%	87.50%	116.67%	143.18%	105.68%	100.00%	-
DY	1.18	1.12	1.81	0.65	2.34	2.54	2.65	-12.60%
YoY %	5.36%	-38.12%	178.46%	-72.22%	-7.87%	-4.15%	-	-
Horiz. %	44.53%	42.26%	68.30%	24.53%	88.30%	95.85%	100.00%	-
P/NAPS	2.41	2.53	2.64	2.55	2.08	4.85	4.39	-9.50%
YoY %	-4.74%	-4.17%	3.53%	22.60%	-57.11%	10.48%	-	-
Horiz. %	54.90%	57.63%	60.14%	58.09%	47.38%	110.48%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	08/07/13	09/07/12	07/07/11	08/07/10	06/07/09	09/07/08	04/07/07	-
Price	15.64	13.72	13.80	16.28	11.50	11.10	11.40	-
P/RPS	6.37	5.91	7.12	6.11	4.20	4.63	5.39	2.82%
YoY %	7.78%	-16.99%	16.53%	45.48%	-9.29%	-14.10%	-	-
Horiz. %	118.18%	109.65%	132.10%	113.36%	77.92%	85.90%	100.00%	-
P/EPS	38.86	42.03	43.40	34.60	27.19	33.72	38.27	0.25%
YoY %	-7.54%	-3.16%	25.43%	27.25%	-19.37%	-11.89%	-	-
Horiz. %	101.54%	109.82%	113.40%	90.41%	71.05%	88.11%	100.00%	-
EY	2.57	2.38	2.30	2.89	3.68	2.97	2.61	-0.25%
YoY %	7.98%	3.48%	-20.42%	-21.47%	23.91%	13.79%	-	-
Horiz. %	98.47%	91.19%	88.12%	110.73%	141.00%	113.79%	100.00%	-
DY	1.15	1.09	1.81	0.61	2.28	2.70	2.63	-12.86%
YoY %	5.50%	-39.78%	196.72%	-73.25%	-15.56%	2.66%	-	-
Horiz. %	43.73%	41.44%	68.82%	23.19%	86.69%	102.66%	100.00%	-
P/NAPS	2.48	2.59	2.65	2.71	2.14	4.56	4.43	-9.20%
YoY %	-4.25%	-2.26%	-2.21%	26.64%	-53.07%	2.93%	-	-
Horiz. %	55.98%	58.47%	59.82%	61.17%	48.31%	102.93%	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