[LPI] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Announcement Date
07-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 81.34%
YoY- 8.15%
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 569,289 540,865 511,090 427,301 366,736 377,253 329,870 9.51%
PBT 131,225 113,598 92,352 92,106 84,727 72,231 61,668 13.40%
Tax -29,463 -24,907 -20,444 -22,062 -19,961 -14,011 -16,347 10.31%
NP 101,762 88,691 71,908 70,044 64,766 58,220 45,321 14.42%
-
NP to SH 101,762 88,691 71,908 70,044 64,766 58,220 45,321 14.42%
-
Tax Rate 22.45% 21.93% 22.14% 23.95% 23.56% 19.40% 26.51% -
Total Cost 467,527 452,174 439,182 357,257 301,970 319,033 284,549 8.62%
-
Net Worth 1,600,609 1,391,578 1,167,006 1,147,664 825,921 741,165 335,116 29.75%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 44,062 39,663 33,045 55,066 13,765 36,137 41,301 1.08%
Div Payout % 43.30% 44.72% 45.96% 78.62% 21.25% 62.07% 91.13% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,600,609 1,391,578 1,167,006 1,147,664 825,921 741,165 335,116 29.75%
NOSH 220,311 220,350 220,306 398,383 137,653 137,668 137,670 8.14%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 17.88% 16.40% 14.07% 16.39% 17.66% 15.43% 13.74% -
ROE 6.36% 6.37% 6.16% 6.10% 7.84% 7.86% 13.52% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 258.40 245.46 231.99 193.99 266.42 274.03 239.61 1.26%
EPS 46.19 40.25 32.64 31.80 30.18 42.29 32.92 5.80%
DPS 20.00 18.00 15.00 25.00 10.00 26.25 30.00 -6.53%
NAPS 7.2652 6.3153 5.2972 5.2104 6.00 5.3837 2.4342 19.98%
Adjusted Per Share Value based on latest NOSH - 398,383
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 142.90 135.77 128.29 193.99 92.06 94.70 82.80 9.51%
EPS 25.54 22.26 18.05 31.80 16.26 14.61 11.38 14.41%
DPS 11.06 9.96 8.30 25.00 3.46 9.07 10.37 1.07%
NAPS 4.0178 3.4931 2.9294 5.2104 2.0732 1.8604 0.8412 29.75%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 16.90 15.20 13.42 13.78 15.30 11.20 11.80 -
P/RPS 6.54 6.19 5.78 7.11 5.74 4.09 4.92 4.85%
P/EPS 36.59 37.76 41.12 43.33 32.52 26.48 35.84 0.34%
EY 2.73 2.65 2.43 2.31 3.08 3.78 2.79 -0.36%
DY 1.18 1.18 1.12 1.81 0.65 2.34 2.54 -11.98%
P/NAPS 2.33 2.41 2.53 2.64 2.55 2.08 4.85 -11.49%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/07/14 08/07/13 09/07/12 07/07/11 08/07/10 06/07/09 09/07/08 -
Price 17.58 15.64 13.72 13.80 16.28 11.50 11.10 -
P/RPS 6.80 6.37 5.91 7.12 6.11 4.20 4.63 6.61%
P/EPS 38.06 38.86 42.03 43.40 34.60 27.19 33.72 2.03%
EY 2.63 2.57 2.38 2.30 2.89 3.68 2.97 -2.00%
DY 1.14 1.15 1.09 1.81 0.61 2.28 2.70 -13.37%
P/NAPS 2.42 2.48 2.59 2.65 2.71 2.14 4.56 -10.01%

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

Post a Comment