[LPI] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Cumulative Result
Revenue	700,350	659,811	596,456	569,289	540,865	511,090	427,301	8.57%
YoY %	6.14%	10.62%	4.77%	5.26%	5.83%	19.61%	-	-
Horiz. %	163.90%	154.41%	139.59%	133.23%	126.58%	119.61%	100.00%	-
PBT	178,010	314,655	172,575	131,225	113,598	92,352	92,106	11.59%
YoY %	-43.43%	82.33%	31.51%	15.52%	23.01%	0.27%	-	-
Horiz. %	193.27%	341.62%	187.37%	142.47%	123.33%	100.27%	100.00%	-
Tax	-39,383	-36,650	-29,639	-29,463	-24,907	-20,444	-22,062	10.13%
YoY %	-7.46%	-23.65%	-0.60%	-18.29%	-21.83%	7.33%	-	-
Horiz. %	178.51%	166.12%	134.34%	133.55%	112.90%	92.67%	100.00%	-
NP	138,627	278,005	142,936	101,762	88,691	71,908	70,044	12.03%
YoY %	-50.14%	94.50%	40.46%	14.74%	23.34%	2.66%	-	-
Horiz. %	197.91%	396.90%	204.07%	145.28%	126.62%	102.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	138,627	278,005	142,936	101,762	88,691	71,908	70,044	12.03%
YoY %	-50.14%	94.50%	40.46%	14.74%	23.34%	2.66%	-	-
Horiz. %	197.91%	396.90%	204.07%	145.28%	126.62%	102.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.12%	11.65%	17.17%	22.45%	21.93%	22.14%	23.95%	-
YoY %	89.87%	-32.15%	-23.52%	2.37%	-0.95%	-7.56%	-	-
Horiz. %	92.36%	48.64%	71.69%	93.74%	91.57%	92.44%	100.00%	-
Total Cost	561,723	381,806	453,520	467,527	452,174	439,182	357,257	7.82%
YoY %	47.12%	-15.81%	-3.00%	3.40%	2.96%	22.93%	-	-
Horiz. %	157.23%	106.87%	126.95%	130.87%	126.57%	122.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,817,922	1,742,395	1,665,673	1,600,609	1,391,578	1,167,006	1,147,664	7.96%
YoY %	4.33%	4.61%	4.06%	15.02%	19.24%	1.69%	-	-
Horiz. %	158.40%	151.82%	145.14%	139.47%	121.25%	101.69%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	89,636	82,996	66,397	44,062	39,663	33,045	55,066	8.45%
YoY %	8.00%	25.00%	50.69%	11.09%	20.03%	-39.99%	-	-
Horiz. %	162.78%	150.72%	120.58%	80.02%	72.03%	60.01%	100.00%	-
Div Payout %	64.66%	29.85%	46.45%	43.30%	44.72%	45.96%	78.62%	-
YoY %	116.62%	-35.74%	7.27%	-3.18%	-2.70%	-41.54%	-	-
Horiz. %	82.24%	37.97%	59.08%	55.08%	56.88%	58.46%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,817,922	1,742,395	1,665,673	1,600,609	1,391,578	1,167,006	1,147,664	7.96%
YoY %	4.33%	4.61%	4.06%	15.02%	19.24%	1.69%	-	-
Horiz. %	158.40%	151.82%	145.14%	139.47%	121.25%	101.69%	100.00%	-
NOSH	331,986	331,986	331,986	220,311	220,350	220,306	398,383	-2.99%
YoY %	0.00%	0.00%	50.69%	-0.02%	0.02%	-44.70%	-	-
Horiz. %	83.33%	83.33%	83.33%	55.30%	55.31%	55.30%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	19.79%	42.13%	23.96%	17.88%	16.40%	14.07%	16.39%	-
YoY %	-53.03%	75.83%	34.00%	9.02%	16.56%	-14.15%	-	-
Horiz. %	120.74%	257.05%	146.19%	109.09%	100.06%	85.85%	100.00%	-
ROE	7.63%	15.96%	8.58%	6.36%	6.37%	6.16%	6.10%	-
YoY %	-52.19%	86.01%	34.91%	-0.16%	3.41%	0.98%	-	-
Horiz. %	125.08%	261.64%	140.66%	104.26%	104.43%	100.98%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	210.96	198.75	179.66	258.40	245.46	231.99	193.99	1.40%
YoY %	6.14%	10.63%	-30.47%	5.27%	5.81%	19.59%	-	-
Horiz. %	108.75%	102.45%	92.61%	133.20%	126.53%	119.59%	100.00%	-
EPS	41.76	83.74	43.05	46.19	40.25	32.64	31.80	4.64%
YoY %	-50.13%	94.52%	-6.80%	14.76%	23.31%	2.64%	-	-
Horiz. %	131.32%	263.33%	135.38%	145.25%	126.57%	102.64%	100.00%	-
DPS	27.00	25.00	20.00	20.00	18.00	15.00	25.00	1.28%
YoY %	8.00%	25.00%	0.00%	11.11%	20.00%	-40.00%	-	-
Horiz. %	108.00%	100.00%	80.00%	80.00%	72.00%	60.00%	100.00%	-
NAPS	5.4759	5.2484	5.0173	7.2652	6.3153	5.2972	5.2104	0.83%
YoY %	4.33%	4.61%	-30.94%	15.04%	19.22%	1.67%	-	-
Horiz. %	105.10%	100.73%	96.29%	139.44%	121.21%	101.67%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 220,322
RPS	175.80	165.62	149.72	142.90	135.77	128.29	193.99	-1.62%
YoY %	6.15%	10.62%	4.77%	5.25%	5.83%	-33.87%	-	-
Horiz. %	90.62%	85.38%	77.18%	73.66%	69.99%	66.13%	100.00%	-
EPS	34.80	69.78	35.88	25.54	22.26	18.05	31.80	1.51%
YoY %	-50.13%	94.48%	40.49%	14.73%	23.32%	-43.24%	-	-
Horiz. %	109.43%	219.43%	112.83%	80.31%	70.00%	56.76%	100.00%	-
DPS	22.50	20.83	16.67	11.06	9.96	8.30	25.00	-1.73%
YoY %	8.02%	24.96%	50.72%	11.04%	20.00%	-66.80%	-	-
Horiz. %	90.00%	83.32%	66.68%	44.24%	39.84%	33.20%	100.00%	-
NAPS	4.5633	4.3737	4.1811	4.0178	3.4931	2.9294	5.2104	-2.18%
YoY %	4.34%	4.61%	4.06%	15.02%	19.24%	-43.78%	-	-
Horiz. %	87.58%	83.94%	80.25%	77.11%	67.04%	56.22%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	18.88	15.86	13.88	16.90	15.20	13.42	13.78	-
P/RPS	8.95	7.98	7.73	6.54	6.19	5.78	7.11	3.90%
YoY %	12.16%	3.23%	18.20%	5.65%	7.09%	-18.71%	-	-
Horiz. %	125.88%	112.24%	108.72%	91.98%	87.06%	81.29%	100.00%	-
P/EPS	45.21	18.94	32.24	36.59	37.76	41.12	43.33	0.70%
YoY %	138.70%	-41.25%	-11.89%	-3.10%	-8.17%	-5.10%	-	-
Horiz. %	104.34%	43.71%	74.41%	84.44%	87.15%	94.90%	100.00%	-
EY	2.21	5.28	3.10	2.73	2.65	2.43	2.31	-0.73%
YoY %	-58.14%	70.32%	13.55%	3.02%	9.05%	5.19%	-	-
Horiz. %	95.67%	228.57%	134.20%	118.18%	114.72%	105.19%	100.00%	-
DY	1.43	1.58	1.44	1.18	1.18	1.12	1.81	-3.84%
YoY %	-9.49%	9.72%	22.03%	0.00%	5.36%	-38.12%	-	-
Horiz. %	79.01%	87.29%	79.56%	65.19%	65.19%	61.88%	100.00%	-
P/NAPS	3.45	3.02	2.77	2.33	2.41	2.53	2.64	4.55%
YoY %	14.24%	9.03%	18.88%	-3.32%	-4.74%	-4.17%	-	-
Horiz. %	130.68%	114.39%	104.92%	88.26%	91.29%	95.83%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	10/07/17	11/07/16	08/07/15	25/07/14	08/07/13	09/07/12	07/07/11	-
Price	18.60	16.14	14.18	17.58	15.64	13.72	13.80	-
P/RPS	8.82	8.12	7.89	6.80	6.37	5.91	7.12	3.62%
YoY %	8.62%	2.92%	16.03%	6.75%	7.78%	-16.99%	-	-
Horiz. %	123.88%	114.04%	110.81%	95.51%	89.47%	83.01%	100.00%	-
P/EPS	44.54	19.27	32.93	38.06	38.86	42.03	43.40	0.43%
YoY %	131.14%	-41.48%	-13.48%	-2.06%	-7.54%	-3.16%	-	-
Horiz. %	102.63%	44.40%	75.88%	87.70%	89.54%	96.84%	100.00%	-
EY	2.24	5.19	3.04	2.63	2.57	2.38	2.30	-0.43%
YoY %	-56.84%	70.72%	15.59%	2.33%	7.98%	3.48%	-	-
Horiz. %	97.39%	225.65%	132.17%	114.35%	111.74%	103.48%	100.00%	-
DY	1.45	1.55	1.41	1.14	1.15	1.09	1.81	-3.62%
YoY %	-6.45%	9.93%	23.68%	-0.87%	5.50%	-39.78%	-	-
Horiz. %	80.11%	85.64%	77.90%	62.98%	63.54%	60.22%	100.00%	-
P/NAPS	3.40	3.08	2.83	2.42	2.48	2.59	2.65	4.23%
YoY %	10.39%	8.83%	16.94%	-2.42%	-4.25%	-2.26%	-	-
Horiz. %	128.30%	116.23%	106.79%	91.32%	93.58%	97.74%	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