[LPI] YoY 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
Quarter Result
Revenue	352,710	339,250	304,726	291,491	282,398	265,029	213,889	8.68%
YoY %	3.97%	11.33%	4.54%	3.22%	6.55%	23.91%	-	-
Horiz. %	164.90%	158.61%	142.47%	136.28%	132.03%	123.91%	100.00%	-
PBT	89,216	232,474	101,829	68,551	62,507	54,531	41,971	13.37%
YoY %	-61.62%	128.30%	48.54%	9.67%	14.63%	29.93%	-	-
Horiz. %	212.57%	553.89%	242.62%	163.33%	148.93%	129.93%	100.00%	-
Tax	-21,152	-19,855	-16,090	-17,370	-15,928	-14,100	-10,553	12.27%
YoY %	-6.53%	-23.40%	7.37%	-9.05%	-12.96%	-33.61%	-	-
Horiz. %	200.44%	188.15%	152.47%	164.60%	150.93%	133.61%	100.00%	-
NP	68,064	212,619	85,739	51,181	46,579	40,431	31,418	13.73%
YoY %	-67.99%	147.98%	67.52%	9.88%	15.21%	28.69%	-	-
Horiz. %	216.64%	676.74%	272.90%	162.90%	148.26%	128.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,064	212,619	85,739	51,181	46,579	40,431	31,418	13.73%
YoY %	-67.99%	147.98%	67.52%	9.88%	15.21%	28.69%	-	-
Horiz. %	216.64%	676.74%	272.90%	162.90%	148.26%	128.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.71%	8.54%	15.80%	25.34%	25.48%	25.86%	25.14%	-
YoY %	177.63%	-45.95%	-37.65%	-0.55%	-1.47%	2.86%	-	-
Horiz. %	94.31%	33.97%	62.85%	100.80%	101.35%	102.86%	100.00%	-
Total Cost	284,646	126,631	218,987	240,310	235,819	224,598	182,471	7.68%
YoY %	124.78%	-42.17%	-8.87%	1.90%	5.00%	23.09%	-	-
Horiz. %	156.00%	69.40%	120.01%	131.70%	129.24%	123.09%	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	1,600,689	1,391,487	1,167,144	1,147,968	7.95%
YoY %	4.33%	4.61%	4.06%	15.03%	19.22%	1.67%	-	-
Horiz. %	158.36%	151.78%	145.10%	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
Dividend
Div	89,636	82,996	66,397	44,064	39,660	33,049	55,080	8.44%
YoY %	8.00%	25.00%	50.68%	11.10%	20.00%	-40.00%	-	-
Horiz. %	162.74%	150.68%	120.55%	80.00%	72.00%	60.00%	100.00%	-
Div Payout %	131.69%	39.04%	77.44%	86.10%	85.15%	81.74%	175.32%	-
YoY %	237.32%	-49.59%	-10.06%	1.12%	4.17%	-53.38%	-	-
Horiz. %	75.11%	22.27%	44.17%	49.11%	48.57%	46.62%	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	1,600,689	1,391,487	1,167,144	1,147,968	7.95%
YoY %	4.33%	4.61%	4.06%	15.03%	19.22%	1.67%	-	-
Horiz. %	158.36%	151.78%	145.10%	139.44%	121.21%	101.67%	100.00%	-
NOSH	331,986	331,986	331,986	220,322	220,335	220,332	398,383	-2.99%
YoY %	0.00%	0.00%	50.68%	-0.01%	0.00%	-44.69%	-	-
Horiz. %	83.33%	83.33%	83.33%	55.30%	55.31%	55.31%	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	19.30%	62.67%	28.14%	17.56%	16.49%	15.26%	14.69%	-
YoY %	-69.20%	122.71%	60.25%	6.49%	8.06%	3.88%	-	-
Horiz. %	131.38%	426.62%	191.56%	119.54%	112.25%	103.88%	100.00%	-
ROE	3.74%	12.20%	5.15%	3.20%	3.35%	3.46%	2.74%	-
YoY %	-69.34%	136.89%	60.94%	-4.48%	-3.18%	26.28%	-	-
Horiz. %	136.50%	445.26%	187.96%	116.79%	122.26%	126.28%	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	106.24	102.19	91.79	132.30	128.17	120.29	97.08	1.51%
YoY %	3.96%	11.33%	-30.62%	3.22%	6.55%	23.91%	-	-
Horiz. %	109.44%	105.26%	94.55%	136.28%	132.03%	123.91%	100.00%	-
EPS	20.51	64.04	25.82	23.23	21.14	18.35	14.26	6.23%
YoY %	-67.97%	148.02%	11.15%	9.89%	15.20%	28.68%	-	-
Horiz. %	143.83%	449.09%	181.07%	162.90%	148.25%	128.68%	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	88.54	85.16	76.49	73.17	70.89	66.53	97.08	-1.52%
YoY %	3.97%	11.33%	4.54%	3.22%	6.55%	-31.47%	-	-
Horiz. %	91.20%	87.72%	78.79%	75.37%	73.02%	68.53%	100.00%	-
EPS	17.09	53.37	21.52	12.85	11.69	10.15	14.26	3.06%
YoY %	-67.98%	148.00%	67.47%	9.92%	15.17%	-28.82%	-	-
Horiz. %	119.85%	374.26%	150.91%	90.11%	81.98%	71.18%	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	4.018	3.4928	2.9297	5.2104	-2.18%
YoY %	4.34%	4.61%	4.06%	15.04%	19.22%	-43.77%	-	-
Horiz. %	87.58%	83.94%	80.25%	77.12%	67.04%	56.23%	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	17.77	15.52	15.12	12.77	11.86	11.16	14.20	3.80%
YoY %	14.50%	2.65%	18.40%	7.67%	6.27%	-21.41%	-	-
Horiz. %	125.14%	109.30%	106.48%	89.93%	83.52%	78.59%	100.00%	-
P/EPS	92.09	24.76	53.74	72.75	71.90	73.13	96.63	-0.79%
YoY %	271.93%	-53.93%	-26.13%	1.18%	-1.68%	-24.32%	-	-
Horiz. %	95.30%	25.62%	55.61%	75.29%	74.41%	75.68%	100.00%	-
EY	1.09	4.04	1.86	1.37	1.39	1.37	1.03	0.94%
YoY %	-73.02%	117.20%	35.77%	-1.44%	1.46%	33.01%	-	-
Horiz. %	105.83%	392.23%	180.58%	133.01%	134.95%	133.01%	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	17.51	15.79	15.45	13.29	12.20	11.41	14.22	3.52%
YoY %	10.89%	2.20%	16.25%	8.93%	6.92%	-19.76%	-	-
Horiz. %	123.14%	111.04%	108.65%	93.46%	85.79%	80.24%	100.00%	-
P/EPS	90.72	25.20	54.91	75.68	73.98	74.77	96.77	-1.06%
YoY %	260.00%	-54.11%	-27.44%	2.30%	-1.06%	-22.73%	-	-
Horiz. %	93.75%	26.04%	56.74%	78.21%	76.45%	77.27%	100.00%	-
EY	1.10	3.97	1.82	1.32	1.35	1.34	1.03	1.10%
YoY %	-72.29%	118.13%	37.88%	-2.22%	0.75%	30.10%	-	-
Horiz. %	106.80%	385.44%	176.70%	128.16%	131.07%	130.10%	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