[LPI] YoY Quarter Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	339,250	304,726	291,491	282,398	265,029	213,889	173,869	11.77%
YoY %	11.33%	4.54%	3.22%	6.55%	23.91%	23.02%	-	-
Horiz. %	195.12%	175.26%	167.65%	162.42%	152.43%	123.02%	100.00%	-
PBT	232,474	101,829	68,551	62,507	54,531	41,971	35,896	36.48%
YoY %	128.30%	48.54%	9.67%	14.63%	29.93%	16.92%	-	-
Horiz. %	647.63%	283.68%	190.97%	174.13%	151.91%	116.92%	100.00%	-
Tax	-19,855	-16,090	-17,370	-15,928	-14,100	-10,553	-9,452	13.15%
YoY %	-23.40%	7.37%	-9.05%	-12.96%	-33.61%	-11.65%	-	-
Horiz. %	210.06%	170.23%	183.77%	168.51%	149.17%	111.65%	100.00%	-
NP	212,619	85,739	51,181	46,579	40,431	31,418	26,444	41.49%
YoY %	147.98%	67.52%	9.88%	15.21%	28.69%	18.81%	-	-
Horiz. %	804.03%	324.23%	193.54%	176.14%	152.89%	118.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	212,619	85,739	51,181	46,579	40,431	31,418	26,444	41.49%
YoY %	147.98%	67.52%	9.88%	15.21%	28.69%	18.81%	-	-
Horiz. %	804.03%	324.23%	193.54%	176.14%	152.89%	118.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.54%	15.80%	25.34%	25.48%	25.86%	25.14%	26.33%	-
YoY %	-45.95%	-37.65%	-0.55%	-1.47%	2.86%	-4.52%	-	-
Horiz. %	32.43%	60.01%	96.24%	96.77%	98.21%	95.48%	100.00%	-
Total Cost	126,631	218,987	240,310	235,819	224,598	182,471	147,425	-2.49%
YoY %	-42.17%	-8.87%	1.90%	5.00%	23.09%	23.77%	-	-
Horiz. %	85.90%	148.54%	163.00%	159.96%	152.35%	123.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,742,395	1,665,673	1,600,689	1,391,487	1,167,144	1,147,968	825,944	13.23%
YoY %	4.61%	4.06%	15.03%	19.22%	1.67%	38.99%	-	-
Horiz. %	210.96%	201.67%	193.80%	168.47%	141.31%	138.99%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	82,996	66,397	44,064	39,660	33,049	55,080	13,765	34.87%
YoY %	25.00%	50.68%	11.10%	20.00%	-40.00%	300.15%	-	-
Horiz. %	602.95%	482.36%	320.12%	288.12%	240.09%	400.15%	100.00%	-
Div Payout %	39.04%	77.44%	86.10%	85.15%	81.74%	175.32%	52.06%	-
YoY %	-49.59%	-10.06%	1.12%	4.17%	-53.38%	236.77%	-	-
Horiz. %	74.99%	148.75%	165.39%	163.56%	157.01%	336.77%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,742,395	1,665,673	1,600,689	1,391,487	1,167,144	1,147,968	825,944	13.23%
YoY %	4.61%	4.06%	15.03%	19.22%	1.67%	38.99%	-	-
Horiz. %	210.96%	201.67%	193.80%	168.47%	141.31%	138.99%	100.00%	-
NOSH	331,986	331,986	220,322	220,335	220,332	398,383	137,657	15.78%
YoY %	0.00%	50.68%	-0.01%	0.00%	-44.69%	189.40%	-	-
Horiz. %	241.17%	241.17%	160.05%	160.06%	160.06%	289.40%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	62.67%	28.14%	17.56%	16.49%	15.26%	14.69%	15.21%	-
YoY %	122.71%	60.25%	6.49%	8.06%	3.88%	-3.42%	-	-
Horiz. %	412.03%	185.01%	115.45%	108.42%	100.33%	96.58%	100.00%	-
ROE	12.20%	5.15%	3.20%	3.35%	3.46%	2.74%	3.20%	-
YoY %	136.89%	60.94%	-4.48%	-3.18%	26.28%	-14.37%	-	-
Horiz. %	381.25%	160.94%	100.00%	104.69%	108.12%	85.62%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	102.19	91.79	132.30	128.17	120.29	97.08	126.31	-3.46%
YoY %	11.33%	-30.62%	3.22%	6.55%	23.91%	-23.14%	-	-
Horiz. %	80.90%	72.67%	104.74%	101.47%	95.23%	76.86%	100.00%	-
EPS	64.04	25.82	23.23	21.14	18.35	14.26	12.32	31.58%
YoY %	148.02%	11.15%	9.89%	15.20%	28.68%	15.75%	-	-
Horiz. %	519.81%	209.58%	188.56%	171.59%	148.94%	115.75%	100.00%	-
DPS	25.00	20.00	20.00	18.00	15.00	25.00	10.00	16.48%
YoY %	25.00%	0.00%	11.11%	20.00%	-40.00%	150.00%	-	-
Horiz. %	250.00%	200.00%	200.00%	180.00%	150.00%	250.00%	100.00%	-
NAPS	5.2484	5.0173	7.2652	6.3153	5.2972	5.2104	6.00	-2.20%
YoY %	4.61%	-30.94%	15.04%	19.22%	1.67%	-13.16%	-	-
Horiz. %	87.47%	83.62%	121.09%	105.25%	88.29%	86.84%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 220,335
RPS	85.16	76.49	73.17	70.89	66.53	97.08	43.64	11.77%
YoY %	11.33%	4.54%	3.22%	6.55%	-31.47%	122.46%	-	-
Horiz. %	195.14%	175.27%	167.67%	162.44%	152.45%	222.46%	100.00%	-
EPS	53.37	21.52	12.85	11.69	10.15	14.26	6.64	41.48%
YoY %	148.00%	67.47%	9.92%	15.17%	-28.82%	114.76%	-	-
Horiz. %	803.77%	324.10%	193.52%	176.05%	152.86%	214.76%	100.00%	-
DPS	20.83	16.67	11.06	9.96	8.30	25.00	3.46	34.83%
YoY %	24.96%	50.72%	11.04%	20.00%	-66.80%	622.54%	-	-
Horiz. %	602.02%	481.79%	319.65%	287.86%	239.88%	722.54%	100.00%	-
NAPS	4.3737	4.1811	4.018	3.4928	2.9297	5.2104	2.0732	13.23%
YoY %	4.61%	4.06%	15.04%	19.22%	-43.77%	151.32%	-	-
Horiz. %	210.96%	201.67%	193.81%	168.47%	141.31%	251.32%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	15.86	13.88	16.90	15.20	13.42	13.78	15.30	-
P/RPS	15.52	15.12	12.77	11.86	11.16	14.20	12.11	4.21%
YoY %	2.65%	18.40%	7.67%	6.27%	-21.41%	17.26%	-	-
Horiz. %	128.16%	124.86%	105.45%	97.94%	92.16%	117.26%	100.00%	-
P/EPS	24.76	53.74	72.75	71.90	73.13	96.63	79.65	-17.68%
YoY %	-53.93%	-26.13%	1.18%	-1.68%	-24.32%	21.32%	-	-
Horiz. %	31.09%	67.47%	91.34%	90.27%	91.81%	121.32%	100.00%	-
EY	4.04	1.86	1.37	1.39	1.37	1.03	1.26	21.41%
YoY %	117.20%	35.77%	-1.44%	1.46%	33.01%	-18.25%	-	-
Horiz. %	320.63%	147.62%	108.73%	110.32%	108.73%	81.75%	100.00%	-
DY	1.58	1.44	1.18	1.18	1.12	1.81	0.65	15.93%
YoY %	9.72%	22.03%	0.00%	5.36%	-38.12%	178.46%	-	-
Horiz. %	243.08%	221.54%	181.54%	181.54%	172.31%	278.46%	100.00%	-
P/NAPS	3.02	2.77	2.33	2.41	2.53	2.64	2.55	2.85%
YoY %	9.03%	18.88%	-3.32%	-4.74%	-4.17%	3.53%	-	-
Horiz. %	118.43%	108.63%	91.37%	94.51%	99.22%	103.53%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	11/07/16	08/07/15	25/07/14	08/07/13	09/07/12	07/07/11	08/07/10	-
Price	16.14	14.18	17.58	15.64	13.72	13.80	16.28	-
P/RPS	15.79	15.45	13.29	12.20	11.41	14.22	12.89	3.43%
YoY %	2.20%	16.25%	8.93%	6.92%	-19.76%	10.32%	-	-
Horiz. %	122.50%	119.86%	103.10%	94.65%	88.52%	110.32%	100.00%	-
P/EPS	25.20	54.91	75.68	73.98	74.77	96.77	84.75	-18.28%
YoY %	-54.11%	-27.44%	2.30%	-1.06%	-22.73%	14.18%	-	-
Horiz. %	29.73%	64.79%	89.30%	87.29%	88.22%	114.18%	100.00%	-
EY	3.97	1.82	1.32	1.35	1.34	1.03	1.18	22.38%
YoY %	118.13%	37.88%	-2.22%	0.75%	30.10%	-12.71%	-	-
Horiz. %	336.44%	154.24%	111.86%	114.41%	113.56%	87.29%	100.00%	-
DY	1.55	1.41	1.14	1.15	1.09	1.81	0.61	16.79%
YoY %	9.93%	23.68%	-0.87%	5.50%	-39.78%	196.72%	-	-
Horiz. %	254.10%	231.15%	186.89%	188.52%	178.69%	296.72%	100.00%	-
P/NAPS	3.08	2.83	2.42	2.48	2.59	2.65	2.71	2.15%
YoY %	8.83%	16.94%	-2.42%	-4.25%	-2.26%	-2.21%	-	-
Horiz. %	113.65%	104.43%	89.30%	91.51%	95.57%	97.79%	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