[LPI] YoY Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	173,869	166,346	144,308	137,785	108,261	116,777	91,142	11.36%
YoY %	4.52%	15.27%	4.73%	27.27%	-7.29%	28.13%	-	-
Horiz. %	190.77%	182.51%	158.33%	151.18%	118.78%	128.13%	100.00%	-
PBT	35,896	29,994	24,308	21,711	21,576	41,529	19,873	10.35%
YoY %	19.68%	23.39%	11.96%	0.63%	-48.05%	108.97%	-	-
Horiz. %	180.63%	150.93%	122.32%	109.25%	108.57%	208.97%	100.00%	-
Tax	-9,452	-7,252	-6,402	-6,500	-6,376	-11,511	-5,592	9.13%
YoY %	-30.34%	-13.28%	1.51%	-1.94%	44.61%	-105.85%	-	-
Horiz. %	169.03%	129.69%	114.48%	116.24%	114.02%	205.85%	100.00%	-
NP	26,444	22,742	17,906	15,211	15,200	30,018	14,281	10.80%
YoY %	16.28%	27.01%	17.72%	0.07%	-49.36%	110.20%	-	-
Horiz. %	185.17%	159.25%	125.38%	106.51%	106.44%	210.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,444	22,742	17,906	15,211	15,200	30,018	14,281	10.80%
YoY %	16.28%	27.01%	17.72%	0.07%	-49.36%	110.20%	-	-
Horiz. %	185.17%	159.25%	125.38%	106.51%	106.44%	210.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.33%	24.18%	26.34%	29.94%	29.55%	27.72%	28.14%	-
YoY %	8.89%	-8.20%	-12.02%	1.32%	6.60%	-1.49%	-	-
Horiz. %	93.57%	85.93%	93.60%	106.40%	105.01%	98.51%	100.00%	-
Total Cost	147,425	143,604	126,402	122,574	93,061	86,759	76,861	11.46%
YoY %	2.66%	13.61%	3.12%	31.71%	7.26%	12.88%	-	-
Horiz. %	191.81%	186.84%	164.46%	159.47%	121.08%	112.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	825,944	741,138	335,025	354,330	384,086	358,947	303,545	18.14%
YoY %	11.44%	121.22%	-5.45%	-7.75%	7.00%	18.25%	-	-
Horiz. %	272.10%	244.16%	110.37%	116.73%	126.53%	118.25%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	13,765	36,136	41,289	41,334	34,514	26,982	-	-
YoY %	-61.91%	-12.48%	-0.11%	19.76%	27.91%	0.00%	-	-
Horiz. %	51.02%	133.93%	153.02%	153.19%	127.91%	100.00%	-	-
Div Payout %	52.06%	158.90%	230.59%	271.74%	227.07%	89.89%	-	-
YoY %	-67.24%	-31.09%	-15.14%	19.67%	152.61%	0.00%	-	-
Horiz. %	57.92%	176.77%	256.52%	302.30%	252.61%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	825,944	741,138	335,025	354,330	384,086	358,947	303,545	18.14%
YoY %	11.44%	121.22%	-5.45%	-7.75%	7.00%	18.25%	-	-
Horiz. %	272.10%	244.16%	110.37%	116.73%	126.53%	118.25%	100.00%	-
NOSH	137,657	137,663	137,632	137,780	138,056	134,912	123,112	1.87%
YoY %	-0.00%	0.02%	-0.11%	-0.20%	2.33%	9.58%	-	-
Horiz. %	111.81%	111.82%	111.79%	111.91%	112.14%	109.58%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	15.21%	13.67%	12.41%	11.04%	14.04%	25.71%	15.67%	-
YoY %	11.27%	10.15%	12.41%	-21.37%	-45.39%	64.07%	-	-
Horiz. %	97.06%	87.24%	79.20%	70.45%	89.60%	164.07%	100.00%	-
ROE	3.20%	3.07%	5.34%	4.29%	3.96%	8.36%	4.70%	-
YoY %	4.23%	-42.51%	24.48%	8.33%	-52.63%	77.87%	-	-
Horiz. %	68.09%	65.32%	113.62%	91.28%	84.26%	177.87%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	126.31	120.84	104.85	100.00	78.42	86.56	74.03	9.30%
YoY %	4.53%	15.25%	4.85%	27.52%	-9.40%	16.93%	-	-
Horiz. %	170.62%	163.23%	141.63%	135.08%	105.93%	116.93%	100.00%	-
EPS	12.32	16.52	13.01	11.04	11.01	22.25	11.60	1.00%
YoY %	-25.42%	26.98%	17.84%	0.27%	-50.52%	91.81%	-	-
Horiz. %	106.21%	142.41%	112.16%	95.17%	94.91%	191.81%	100.00%	-
DPS	10.00	26.25	30.00	30.00	25.00	20.00	0.00	-
YoY %	-61.90%	-12.50%	0.00%	20.00%	25.00%	0.00%	-	-
Horiz. %	50.00%	131.25%	150.00%	150.00%	125.00%	100.00%	-	-
NAPS	6.00	5.3837	2.4342	2.5717	2.7821	2.6606	2.4656	15.96%
YoY %	11.45%	121.17%	-5.35%	-7.56%	4.57%	7.91%	-	-
Horiz. %	243.35%	218.35%	98.73%	104.30%	112.84%	107.91%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 137,780
RPS	43.64	41.76	36.22	34.59	27.18	29.31	22.88	11.35%
YoY %	4.50%	15.30%	4.71%	27.26%	-7.27%	28.10%	-	-
Horiz. %	190.73%	182.52%	158.30%	151.18%	118.79%	128.10%	100.00%	-
EPS	6.64	5.71	4.49	3.82	3.82	7.53	3.58	10.83%
YoY %	16.29%	27.17%	17.54%	0.00%	-49.27%	110.34%	-	-
Horiz. %	185.47%	159.50%	125.42%	106.70%	106.70%	210.34%	100.00%	-
DPS	3.46	9.07	10.36	10.38	8.66	6.77	0.00	-
YoY %	-61.85%	-12.45%	-0.19%	19.86%	27.92%	0.00%	-	-
Horiz. %	51.11%	133.97%	153.03%	153.32%	127.92%	100.00%	-	-
NAPS	2.0732	1.8604	0.841	0.8894	0.9641	0.901	0.7619	18.14%
YoY %	11.44%	121.21%	-5.44%	-7.75%	7.00%	18.26%	-	-
Horiz. %	272.11%	244.18%	110.38%	116.73%	126.54%	118.26%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	15.30	11.20	11.80	11.30	7.45	6.90	4.20	-
P/RPS	12.11	9.27	11.25	11.30	9.50	7.97	5.67	13.47%
YoY %	30.64%	-17.60%	-0.44%	18.95%	19.20%	40.56%	-	-
Horiz. %	213.58%	163.49%	198.41%	199.29%	167.55%	140.56%	100.00%	-
P/EPS	79.65	67.80	90.70	102.36	67.67	31.01	36.21	14.03%
YoY %	17.48%	-25.25%	-11.39%	51.26%	118.22%	-14.36%	-	-
Horiz. %	219.97%	187.24%	250.48%	282.68%	186.88%	85.64%	100.00%	-
EY	1.26	1.48	1.10	0.98	1.48	3.22	2.76	-12.24%
YoY %	-14.86%	34.55%	12.24%	-33.78%	-54.04%	16.67%	-	-
Horiz. %	45.65%	53.62%	39.86%	35.51%	53.62%	116.67%	100.00%	-
DY	0.65	2.34	2.54	2.65	3.36	2.90	0.00	-
YoY %	-72.22%	-7.87%	-4.15%	-21.13%	15.86%	0.00%	-	-
Horiz. %	22.41%	80.69%	87.59%	91.38%	115.86%	100.00%	-	-
P/NAPS	2.55	2.08	4.85	4.39	2.68	2.59	1.70	6.98%
YoY %	22.60%	-57.11%	10.48%	63.81%	3.47%	52.35%	-	-
Horiz. %	150.00%	122.35%	285.29%	258.24%	157.65%	152.35%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	08/07/10	06/07/09	09/07/08	04/07/07	06/07/06	06/07/05	29/07/04	-
Price	16.28	11.50	11.10	11.40	7.65	6.85	4.24	-
P/RPS	12.89	9.52	10.59	11.40	9.76	7.91	5.73	14.46%
YoY %	35.40%	-10.10%	-7.11%	16.80%	23.39%	38.05%	-	-
Horiz. %	224.96%	166.14%	184.82%	198.95%	170.33%	138.05%	100.00%	-
P/EPS	84.75	69.61	85.32	103.26	69.48	30.79	36.55	15.03%
YoY %	21.75%	-18.41%	-17.37%	48.62%	125.66%	-15.76%	-	-
Horiz. %	231.87%	190.45%	233.43%	282.52%	190.10%	84.24%	100.00%	-
EY	1.18	1.44	1.17	0.97	1.44	3.25	2.74	-13.09%
YoY %	-18.06%	23.08%	20.62%	-32.64%	-55.69%	18.61%	-	-
Horiz. %	43.07%	52.55%	42.70%	35.40%	52.55%	118.61%	100.00%	-
DY	0.61	2.28	2.70	2.63	3.27	2.92	0.00	-
YoY %	-73.25%	-15.56%	2.66%	-19.57%	11.99%	0.00%	-	-
Horiz. %	20.89%	78.08%	92.47%	90.07%	111.99%	100.00%	-	-
P/NAPS	2.71	2.14	4.56	4.43	2.75	2.57	1.72	7.86%
YoY %	26.64%	-53.07%	2.93%	61.09%	7.00%	49.42%	-	-
Horiz. %	157.56%	124.42%	265.12%	257.56%	159.88%	149.42%	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