[LPI] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Cumulative Result
Revenue	596,456	569,289	540,865	511,090	427,301	366,736	377,253	7.93%
YoY %	4.77%	5.26%	5.83%	19.61%	16.51%	-2.79%	-	-
Horiz. %	158.11%	150.90%	143.37%	135.48%	113.27%	97.21%	100.00%	-
PBT	172,575	131,225	113,598	92,352	92,106	84,727	72,231	15.61%
YoY %	31.51%	15.52%	23.01%	0.27%	8.71%	17.30%	-	-
Horiz. %	238.92%	181.67%	157.27%	127.86%	127.52%	117.30%	100.00%	-
Tax	-29,639	-29,463	-24,907	-20,444	-22,062	-19,961	-14,011	13.29%
YoY %	-0.60%	-18.29%	-21.83%	7.33%	-10.53%	-42.47%	-	-
Horiz. %	211.54%	210.28%	177.77%	145.91%	157.46%	142.47%	100.00%	-
NP	142,936	101,762	88,691	71,908	70,044	64,766	58,220	16.14%
YoY %	40.46%	14.74%	23.34%	2.66%	8.15%	11.24%	-	-
Horiz. %	245.51%	174.79%	152.34%	123.51%	120.31%	111.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	142,936	101,762	88,691	71,908	70,044	64,766	58,220	16.14%
YoY %	40.46%	14.74%	23.34%	2.66%	8.15%	11.24%	-	-
Horiz. %	245.51%	174.79%	152.34%	123.51%	120.31%	111.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.17%	22.45%	21.93%	22.14%	23.95%	23.56%	19.40%	-
YoY %	-23.52%	2.37%	-0.95%	-7.56%	1.66%	21.44%	-	-
Horiz. %	88.51%	115.72%	113.04%	114.12%	123.45%	121.44%	100.00%	-
Total Cost	453,520	467,527	452,174	439,182	357,257	301,970	319,033	6.03%
YoY %	-3.00%	3.40%	2.96%	22.93%	18.31%	-5.35%	-	-
Horiz. %	142.15%	146.55%	141.73%	137.66%	111.98%	94.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,665,673	1,600,609	1,391,578	1,167,006	1,147,664	825,921	741,165	14.44%
YoY %	4.06%	15.02%	19.24%	1.69%	38.96%	11.44%	-	-
Horiz. %	224.74%	215.96%	187.76%	157.46%	154.85%	111.44%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	66,397	44,062	39,663	33,045	55,066	13,765	36,137	10.66%
YoY %	50.69%	11.09%	20.03%	-39.99%	300.04%	-61.91%	-	-
Horiz. %	183.74%	121.93%	109.76%	91.44%	152.38%	38.09%	100.00%	-
Div Payout %	46.45%	43.30%	44.72%	45.96%	78.62%	21.25%	62.07%	-
YoY %	7.27%	-3.18%	-2.70%	-41.54%	269.98%	-65.76%	-	-
Horiz. %	74.83%	69.76%	72.05%	74.05%	126.66%	34.24%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,665,673	1,600,609	1,391,578	1,167,006	1,147,664	825,921	741,165	14.44%
YoY %	4.06%	15.02%	19.24%	1.69%	38.96%	11.44%	-	-
Horiz. %	224.74%	215.96%	187.76%	157.46%	154.85%	111.44%	100.00%	-
NOSH	331,986	220,311	220,350	220,306	398,383	137,653	137,668	15.79%
YoY %	50.69%	-0.02%	0.02%	-44.70%	189.41%	-0.01%	-	-
Horiz. %	241.15%	160.03%	160.06%	160.03%	289.38%	99.99%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	23.96%	17.88%	16.40%	14.07%	16.39%	17.66%	15.43%	-
YoY %	34.00%	9.02%	16.56%	-14.15%	-7.19%	14.45%	-	-
Horiz. %	155.28%	115.88%	106.29%	91.19%	106.22%	114.45%	100.00%	-
ROE	8.58%	6.36%	6.37%	6.16%	6.10%	7.84%	7.86%	-
YoY %	34.91%	-0.16%	3.41%	0.98%	-22.19%	-0.25%	-	-
Horiz. %	109.16%	80.92%	81.04%	78.37%	77.61%	99.75%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	179.66	258.40	245.46	231.99	193.99	266.42	274.03	-6.79%
YoY %	-30.47%	5.27%	5.81%	19.59%	-27.19%	-2.78%	-	-
Horiz. %	65.56%	94.30%	89.57%	84.66%	70.79%	97.22%	100.00%	-
EPS	43.05	46.19	40.25	32.64	31.80	30.18	42.29	0.29%
YoY %	-6.80%	14.76%	23.31%	2.64%	5.37%	-28.64%	-	-
Horiz. %	101.80%	109.22%	95.18%	77.18%	75.20%	71.36%	100.00%	-
DPS	20.00	20.00	18.00	15.00	25.00	10.00	26.25	-4.42%
YoY %	0.00%	11.11%	20.00%	-40.00%	150.00%	-61.90%	-	-
Horiz. %	76.19%	76.19%	68.57%	57.14%	95.24%	38.10%	100.00%	-
NAPS	5.0173	7.2652	6.3153	5.2972	5.2104	6.00	5.3837	-1.16%
YoY %	-30.94%	15.04%	19.22%	1.67%	-13.16%	11.45%	-	-
Horiz. %	93.19%	134.95%	117.30%	98.39%	96.78%	111.45%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 220,332
RPS	149.72	142.90	135.77	128.29	193.99	92.06	94.70	7.92%
YoY %	4.77%	5.25%	5.83%	-33.87%	110.72%	-2.79%	-	-
Horiz. %	158.10%	150.90%	143.37%	135.47%	204.85%	97.21%	100.00%	-
EPS	35.88	25.54	22.26	18.05	31.80	16.26	14.61	16.14%
YoY %	40.49%	14.73%	23.32%	-43.24%	95.57%	11.29%	-	-
Horiz. %	245.59%	174.81%	152.36%	123.55%	217.66%	111.29%	100.00%	-
DPS	16.67	11.06	9.96	8.30	25.00	3.46	9.07	10.67%
YoY %	50.72%	11.04%	20.00%	-66.80%	622.54%	-61.85%	-	-
Horiz. %	183.79%	121.94%	109.81%	91.51%	275.63%	38.15%	100.00%	-
NAPS	4.1811	4.0178	3.4931	2.9294	5.2104	2.0732	1.8604	14.44%
YoY %	4.06%	15.02%	19.24%	-43.78%	151.32%	11.44%	-	-
Horiz. %	224.74%	215.96%	187.76%	157.46%	280.07%	111.44%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	13.88	16.90	15.20	13.42	13.78	15.30	11.20	-
P/RPS	7.73	6.54	6.19	5.78	7.11	5.74	4.09	11.18%
YoY %	18.20%	5.65%	7.09%	-18.71%	23.87%	40.34%	-	-
Horiz. %	189.00%	159.90%	151.34%	141.32%	173.84%	140.34%	100.00%	-
P/EPS	32.24	36.59	37.76	41.12	43.33	32.52	26.48	3.33%
YoY %	-11.89%	-3.10%	-8.17%	-5.10%	33.24%	22.81%	-	-
Horiz. %	121.75%	138.18%	142.60%	155.29%	163.63%	122.81%	100.00%	-
EY	3.10	2.73	2.65	2.43	2.31	3.08	3.78	-3.24%
YoY %	13.55%	3.02%	9.05%	5.19%	-25.00%	-18.52%	-	-
Horiz. %	82.01%	72.22%	70.11%	64.29%	61.11%	81.48%	100.00%	-
DY	1.44	1.18	1.18	1.12	1.81	0.65	2.34	-7.76%
YoY %	22.03%	0.00%	5.36%	-38.12%	178.46%	-72.22%	-	-
Horiz. %	61.54%	50.43%	50.43%	47.86%	77.35%	27.78%	100.00%	-
P/NAPS	2.77	2.33	2.41	2.53	2.64	2.55	2.08	4.88%
YoY %	18.88%	-3.32%	-4.74%	-4.17%	3.53%	22.60%	-	-
Horiz. %	133.17%	112.02%	115.87%	121.63%	126.92%	122.60%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	08/07/15	25/07/14	08/07/13	09/07/12	07/07/11	08/07/10	06/07/09	-
Price	14.18	17.58	15.64	13.72	13.80	16.28	11.50	-
P/RPS	7.89	6.80	6.37	5.91	7.12	6.11	4.20	11.07%
YoY %	16.03%	6.75%	7.78%	-16.99%	16.53%	45.48%	-	-
Horiz. %	187.86%	161.90%	151.67%	140.71%	169.52%	145.48%	100.00%	-
P/EPS	32.93	38.06	38.86	42.03	43.40	34.60	27.19	3.24%
YoY %	-13.48%	-2.06%	-7.54%	-3.16%	25.43%	27.25%	-	-
Horiz. %	121.11%	139.98%	142.92%	154.58%	159.62%	127.25%	100.00%	-
EY	3.04	2.63	2.57	2.38	2.30	2.89	3.68	-3.13%
YoY %	15.59%	2.33%	7.98%	3.48%	-20.42%	-21.47%	-	-
Horiz. %	82.61%	71.47%	69.84%	64.67%	62.50%	78.53%	100.00%	-
DY	1.41	1.14	1.15	1.09	1.81	0.61	2.28	-7.69%
YoY %	23.68%	-0.87%	5.50%	-39.78%	196.72%	-73.25%	-	-
Horiz. %	61.84%	50.00%	50.44%	47.81%	79.39%	26.75%	100.00%	-
P/NAPS	2.83	2.42	2.48	2.59	2.65	2.71	2.14	4.76%
YoY %	16.94%	-2.42%	-4.25%	-2.26%	-2.21%	26.64%	-	-
Horiz. %	132.24%	113.08%	115.89%	121.03%	123.83%	126.64%	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