[LPI] YoY Quarter Result on 31-Dec-2007 [#4]

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Quarter Result
Revenue	190,635	178,883	117,130	104,147	100,355	90,139	90,923	13.12%
YoY %	6.57%	52.72%	12.47%	3.78%	11.33%	-0.86%	-	-
Horiz. %	209.67%	196.74%	128.82%	114.54%	110.37%	99.14%	100.00%	-
PBT	49,135	46,520	44,517	34,877	35,291	24,098	36,276	5.18%
YoY %	5.62%	4.50%	27.64%	-1.17%	46.45%	-33.57%	-	-
Horiz. %	135.45%	128.24%	122.72%	96.14%	97.28%	66.43%	100.00%	-
Tax	-12,198	-11,549	-11,827	-9,667	-9,868	-6,609	-10,016	3.33%
YoY %	-5.62%	2.35%	-22.34%	2.04%	-49.31%	34.02%	-	-
Horiz. %	121.79%	115.31%	118.08%	96.52%	98.52%	65.98%	100.00%	-
NP	36,937	34,971	32,690	25,210	25,423	17,489	26,260	5.84%
YoY %	5.62%	6.98%	29.67%	-0.84%	45.37%	-33.40%	-	-
Horiz. %	140.66%	133.17%	124.49%	96.00%	96.81%	66.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,937	34,971	32,690	25,210	25,423	17,489	26,260	5.84%
YoY %	5.62%	6.98%	29.67%	-0.84%	45.37%	-33.40%	-	-
Horiz. %	140.66%	133.17%	124.49%	96.00%	96.81%	66.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.83%	24.83%	26.57%	27.72%	27.96%	27.43%	27.61%	-
YoY %	0.00%	-6.55%	-4.15%	-0.86%	1.93%	-0.65%	-	-
Horiz. %	89.93%	89.93%	96.23%	100.40%	101.27%	99.35%	100.00%	-
Total Cost	153,698	143,912	84,440	78,937	74,932	72,650	64,663	15.51%
YoY %	6.80%	70.43%	6.97%	5.34%	3.14%	12.35%	-	-
Horiz. %	237.69%	222.56%	130.58%	122.07%	115.88%	112.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,160,178	826,086	363,664	370,040	396,256	383,104	343,906	22.45%
YoY %	40.44%	127.16%	-1.72%	-6.62%	3.43%	11.40%	-	-
Horiz. %	337.35%	240.21%	105.75%	107.60%	115.22%	111.40%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	99,115	56,793	75,703	110,147	110,354	94,901	74,320	4.91%
YoY %	74.52%	-24.98%	-31.27%	-0.19%	16.28%	27.69%	-	-
Horiz. %	133.36%	76.42%	101.86%	148.21%	148.48%	127.69%	100.00%	-
Div Payout %	268.34%	162.40%	231.58%	436.92%	434.07%	542.64%	283.02%	-
YoY %	65.23%	-29.87%	-47.00%	0.66%	-20.01%	91.73%	-	-
Horiz. %	94.81%	57.38%	81.82%	154.38%	153.37%	191.73%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	1,160,178	826,086	363,664	370,040	396,256	383,104	343,906	22.45%
YoY %	40.44%	127.16%	-1.72%	-6.62%	3.43%	11.40%	-	-
Horiz. %	337.35%	240.21%	105.75%	107.60%	115.22%	111.40%	100.00%	-
NOSH	220,256	137,681	137,642	137,684	137,943	135,573	123,867	10.06%
YoY %	59.98%	0.03%	-0.03%	-0.19%	1.75%	9.45%	-	-
Horiz. %	177.82%	111.15%	111.12%	111.15%	111.36%	109.45%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	19.38%	19.55%	27.91%	24.21%	25.33%	19.40%	28.88%	-
YoY %	-0.87%	-29.95%	15.28%	-4.42%	30.57%	-32.83%	-	-
Horiz. %	67.11%	67.69%	96.64%	83.83%	87.71%	67.17%	100.00%	-
ROE	3.18%	4.23%	8.99%	6.81%	6.42%	4.57%	7.64%	-
YoY %	-24.82%	-52.95%	32.01%	6.07%	40.48%	-40.18%	-	-
Horiz. %	41.62%	55.37%	117.67%	89.14%	84.03%	59.82%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	86.55	129.93	85.10	75.64	72.75	66.49	73.40	2.78%
YoY %	-33.39%	52.68%	12.51%	3.97%	9.41%	-9.41%	-	-
Horiz. %	117.92%	177.02%	115.94%	103.05%	99.11%	90.59%	100.00%	-
EPS	16.77	16.30	23.75	18.31	18.43	12.90	21.20	-3.82%
YoY %	2.88%	-31.37%	29.71%	-0.65%	42.87%	-39.15%	-	-
Horiz. %	79.10%	76.89%	112.03%	86.37%	86.93%	60.85%	100.00%	-
DPS	45.00	41.25	55.00	80.00	80.00	70.00	60.00	-4.67%
YoY %	9.09%	-25.00%	-31.25%	0.00%	14.29%	16.67%	-	-
Horiz. %	75.00%	68.75%	91.67%	133.33%	133.33%	116.67%	100.00%	-
NAPS	5.2674	6.00	2.6421	2.6876	2.8726	2.8258	2.7764	11.25%
YoY %	-12.21%	127.09%	-1.69%	-6.44%	1.66%	1.78%	-	-
Horiz. %	189.72%	216.11%	95.16%	96.80%	103.46%	101.78%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 137,684
RPS	47.85	44.90	29.40	26.14	25.19	22.63	22.82	13.12%
YoY %	6.57%	52.72%	12.47%	3.77%	11.31%	-0.83%	-	-
Horiz. %	209.68%	196.76%	128.83%	114.55%	110.39%	99.17%	100.00%	-
EPS	9.27	8.78	8.21	6.33	6.38	4.39	6.59	5.84%
YoY %	5.58%	6.94%	29.70%	-0.78%	45.33%	-33.38%	-	-
Horiz. %	140.67%	133.23%	124.58%	96.05%	96.81%	66.62%	100.00%	-
DPS	24.88	14.26	19.00	27.65	27.70	23.82	18.66	4.90%
YoY %	74.47%	-24.95%	-31.28%	-0.18%	16.29%	27.65%	-	-
Horiz. %	133.33%	76.42%	101.82%	148.18%	148.45%	127.65%	100.00%	-
NAPS	2.9122	2.0736	0.9129	0.9289	0.9947	0.9616	0.8633	22.45%
YoY %	40.44%	127.14%	-1.72%	-6.62%	3.44%	11.39%	-	-
Horiz. %	337.33%	240.19%	105.75%	107.60%	115.22%	111.39%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	13.18	13.70	9.45	12.10	9.35	8.30	5.90	-
P/RPS	15.23	10.54	11.10	16.00	12.85	12.48	8.04	11.22%
YoY %	44.50%	-5.05%	-30.63%	24.51%	2.96%	55.22%	-	-
Horiz. %	189.43%	131.09%	138.06%	199.00%	159.83%	155.22%	100.00%	-
P/EPS	78.59	53.94	39.79	66.08	50.73	64.34	27.83	18.87%
YoY %	45.70%	35.56%	-39.79%	30.26%	-21.15%	131.19%	-	-
Horiz. %	282.39%	193.82%	142.98%	237.44%	182.29%	231.19%	100.00%	-
EY	1.27	1.85	2.51	1.51	1.97	1.55	3.59	-15.89%
YoY %	-31.35%	-26.29%	66.23%	-23.35%	27.10%	-56.82%	-	-
Horiz. %	35.38%	51.53%	69.92%	42.06%	54.87%	43.18%	100.00%	-
DY	3.41	3.01	5.82	6.61	8.56	8.43	10.17	-16.64%
YoY %	13.29%	-48.28%	-11.95%	-22.78%	1.54%	-17.11%	-	-
Horiz. %	33.53%	29.60%	57.23%	65.00%	84.17%	82.89%	100.00%	-
P/NAPS	2.50	2.28	3.58	4.50	3.25	2.94	2.13	2.70%
YoY %	9.65%	-36.31%	-20.44%	38.46%	10.54%	38.03%	-	-
Horiz. %	117.37%	107.04%	168.08%	211.27%	152.58%	138.03%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	11/01/11	07/01/10	08/01/09	14/01/08	03/01/07	06/01/06	14/01/05	-
Price	13.90	14.14	9.80	12.50	9.50	8.35	6.40	-
P/RPS	16.06	10.88	11.52	16.53	13.06	12.56	8.72	10.70%
YoY %	47.61%	-5.56%	-30.31%	26.57%	3.98%	44.04%	-	-
Horiz. %	184.17%	124.77%	132.11%	189.56%	149.77%	144.04%	100.00%	-
P/EPS	82.89	55.67	41.26	68.27	51.55	64.73	30.19	18.32%
YoY %	48.90%	34.92%	-39.56%	32.43%	-20.36%	114.41%	-	-
Horiz. %	274.56%	184.40%	136.67%	226.13%	170.75%	214.41%	100.00%	-
EY	1.21	1.80	2.42	1.46	1.94	1.54	3.31	-15.43%
YoY %	-32.78%	-25.62%	65.75%	-24.74%	25.97%	-53.47%	-	-
Horiz. %	36.56%	54.38%	73.11%	44.11%	58.61%	46.53%	100.00%	-
DY	3.24	2.92	5.61	6.40	8.42	8.38	9.38	-16.22%
YoY %	10.96%	-47.95%	-12.34%	-23.99%	0.48%	-10.66%	-	-
Horiz. %	34.54%	31.13%	59.81%	68.23%	89.77%	89.34%	100.00%	-
P/NAPS	2.64	2.36	3.71	4.65	3.31	2.95	2.31	2.24%
YoY %	11.86%	-36.39%	-20.22%	40.48%	12.20%	27.71%	-	-
Horiz. %	114.29%	102.16%	160.61%	201.30%	143.29%	127.71%	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