[LPI] YoY TTM Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	590,100	517,716	455,357	415,598	352,196	325,567	259,059	14.69%
YoY %	13.98%	13.69%	9.57%	18.00%	8.18%	25.67%	-	-
Horiz. %	227.79%	199.84%	175.77%	160.43%	135.95%	125.67%	100.00%	-
PBT	126,375	112,312	103,964	102,278	51,114	41,724	32,113	25.62%
YoY %	12.52%	8.03%	1.65%	100.10%	22.51%	29.93%	-	-
Horiz. %	393.53%	349.74%	323.74%	318.49%	159.17%	129.93%	100.00%	-
Tax	-34,323	-32,447	-29,169	-28,982	-11,643	-9,308	-5,033	37.66%
YoY %	-5.78%	-11.24%	-0.65%	-148.92%	-25.09%	-84.94%	-	-
Horiz. %	681.96%	644.69%	579.55%	575.84%	231.33%	184.94%	100.00%	-
NP	92,052	79,865	74,795	73,296	39,471	32,416	27,080	22.59%
YoY %	15.26%	6.78%	2.05%	85.70%	21.76%	19.70%	-	-
Horiz. %	339.93%	294.92%	276.20%	270.66%	145.76%	119.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	92,052	79,865	74,795	73,296	39,471	32,416	27,080	22.59%
YoY %	15.26%	6.78%	2.05%	85.70%	21.76%	19.70%	-	-
Horiz. %	339.93%	294.92%	276.20%	270.66%	145.76%	119.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.16%	28.89%	28.06%	28.34%	22.78%	22.31%	15.67%	-
YoY %	-5.99%	2.96%	-0.99%	24.41%	2.11%	42.37%	-	-
Horiz. %	173.32%	184.37%	179.07%	180.86%	145.37%	142.37%	100.00%	-
Total Cost	498,048	437,851	380,562	342,302	312,725	293,151	231,979	13.56%
YoY %	13.75%	15.05%	11.18%	9.46%	6.68%	26.37%	-	-
Horiz. %	214.70%	188.75%	164.05%	147.56%	134.81%	126.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	335,025	354,330	384,086	358,947	303,545	270,132	213,492	7.79%
YoY %	-5.45%	-7.75%	7.00%	18.25%	12.37%	26.53%	-	-
Horiz. %	156.93%	165.97%	179.91%	168.13%	142.18%	126.53%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	151,437	151,689	129,415	101,303	29,791	16,824	16,098	45.24%
YoY %	-0.17%	17.21%	27.75%	240.05%	77.07%	4.51%	-	-
Horiz. %	940.72%	942.28%	803.92%	629.29%	185.06%	104.51%	100.00%	-
Div Payout %	164.51%	189.93%	173.03%	138.21%	75.48%	51.90%	59.45%	-
YoY %	-13.38%	9.77%	25.19%	83.11%	45.43%	-12.70%	-	-
Horiz. %	276.72%	319.48%	291.05%	232.48%	126.96%	87.30%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	335,025	354,330	384,086	358,947	303,545	270,132	213,492	7.79%
YoY %	-5.45%	-7.75%	7.00%	18.25%	12.37%	26.53%	-	-
Horiz. %	156.93%	165.97%	179.91%	168.13%	142.18%	126.53%	100.00%	-
NOSH	137,632	137,780	138,056	134,912	123,112	118,557	107,385	4.21%
YoY %	-0.11%	-0.20%	2.33%	9.58%	3.84%	10.40%	-	-
Horiz. %	128.17%	128.30%	128.56%	125.63%	114.65%	110.40%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	15.60%	15.43%	16.43%	17.64%	11.21%	9.96%	10.45%	-
YoY %	1.10%	-6.09%	-6.86%	57.36%	12.55%	-4.69%	-	-
Horiz. %	149.28%	147.66%	157.22%	168.80%	107.27%	95.31%	100.00%	-
ROE	27.48%	22.54%	19.47%	20.42%	13.00%	12.00%	12.68%	-
YoY %	21.92%	15.77%	-4.65%	57.08%	8.33%	-5.36%	-	-
Horiz. %	216.72%	177.76%	153.55%	161.04%	102.52%	94.64%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	428.75	375.75	329.83	308.05	286.08	274.61	241.24	10.04%
YoY %	14.11%	13.92%	7.07%	7.68%	4.18%	13.83%	-	-
Horiz. %	177.73%	155.76%	136.72%	127.69%	118.59%	113.83%	100.00%	-
EPS	66.88	57.97	54.18	54.33	32.06	27.34	25.22	17.63%
YoY %	15.37%	7.00%	-0.28%	69.46%	17.26%	8.41%	-	-
Horiz. %	265.19%	229.86%	214.83%	215.42%	127.12%	108.41%	100.00%	-
DPS	110.00	110.00	95.00	75.09	24.20	14.19	15.00	39.34%
YoY %	0.00%	15.79%	26.51%	210.29%	70.54%	-5.40%	-	-
Horiz. %	733.33%	733.33%	633.33%	500.60%	161.33%	94.60%	100.00%	-
NAPS	2.4342	2.5717	2.7821	2.6606	2.4656	2.2785	1.9881	3.42%
YoY %	-5.35%	-7.56%	4.57%	7.91%	8.21%	14.61%	-	-
Horiz. %	122.44%	129.35%	139.94%	133.83%	124.02%	114.61%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 134,912
RPS	148.12	129.95	114.30	104.32	88.41	81.72	65.03	14.69%
YoY %	13.98%	13.69%	9.57%	18.00%	8.19%	25.67%	-	-
Horiz. %	227.77%	199.83%	175.77%	160.42%	135.95%	125.67%	100.00%	-
EPS	23.11	20.05	18.77	18.40	9.91	8.14	6.80	22.59%
YoY %	15.26%	6.82%	2.01%	85.67%	21.74%	19.71%	-	-
Horiz. %	339.85%	294.85%	276.03%	270.59%	145.74%	119.71%	100.00%	-
DPS	38.01	38.08	32.49	25.43	7.48	4.22	4.04	45.24%
YoY %	-0.18%	17.21%	27.76%	239.97%	77.25%	4.46%	-	-
Horiz. %	940.84%	942.57%	804.21%	629.46%	185.15%	104.46%	100.00%	-
NAPS	0.841	0.8894	0.9641	0.901	0.7619	0.6781	0.5359	7.79%
YoY %	-5.44%	-7.75%	7.00%	18.26%	12.36%	26.53%	-	-
Horiz. %	156.93%	165.96%	179.90%	168.13%	142.17%	126.53%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	11.80	11.30	7.45	6.90	4.20	3.98	3.70	-
P/RPS	2.75	3.01	2.26	2.24	1.47	1.45	1.53	10.25%
YoY %	-8.64%	33.19%	0.89%	52.38%	1.38%	-5.23%	-	-
Horiz. %	179.74%	196.73%	147.71%	146.41%	96.08%	94.77%	100.00%	-
P/EPS	17.64	19.49	13.75	12.70	13.10	14.56	14.67	3.11%
YoY %	-9.49%	41.75%	8.27%	-3.05%	-10.03%	-0.75%	-	-
Horiz. %	120.25%	132.86%	93.73%	86.57%	89.30%	99.25%	100.00%	-
EY	5.67	5.13	7.27	7.87	7.63	6.87	6.82	-3.02%
YoY %	10.53%	-29.44%	-7.62%	3.15%	11.06%	0.73%	-	-
Horiz. %	83.14%	75.22%	106.60%	115.40%	111.88%	100.73%	100.00%	-
DY	9.32	9.73	12.75	10.88	5.76	3.57	4.05	14.88%
YoY %	-4.21%	-23.69%	17.19%	88.89%	61.34%	-11.85%	-	-
Horiz. %	230.12%	240.25%	314.81%	268.64%	142.22%	88.15%	100.00%	-
P/NAPS	4.85	4.39	2.68	2.59	1.70	1.75	1.86	17.30%
YoY %	10.48%	63.81%	3.47%	52.35%	-2.86%	-5.91%	-	-
Horiz. %	260.75%	236.02%	144.09%	139.25%	91.40%	94.09%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	09/07/08	04/07/07	06/07/06	06/07/05	29/07/04	24/07/03	23/07/02	-
Price	11.10	11.40	7.65	6.85	4.24	3.96	3.88	-
P/RPS	2.59	3.03	2.32	2.22	1.48	1.44	1.61	8.23%
YoY %	-14.52%	30.60%	4.50%	50.00%	2.78%	-10.56%	-	-
Horiz. %	160.87%	188.20%	144.10%	137.89%	91.93%	89.44%	100.00%	-
P/EPS	16.60	19.67	14.12	12.61	13.22	14.48	15.39	1.26%
YoY %	-15.61%	39.31%	11.97%	-4.61%	-8.70%	-5.91%	-	-
Horiz. %	107.86%	127.81%	91.75%	81.94%	85.90%	94.09%	100.00%	-
EY	6.03	5.08	7.08	7.93	7.56	6.90	6.50	-1.24%
YoY %	18.70%	-28.25%	-10.72%	4.89%	9.57%	6.15%	-	-
Horiz. %	92.77%	78.15%	108.92%	122.00%	116.31%	106.15%	100.00%	-
DY	9.91	9.65	12.42	10.96	5.71	3.58	3.87	16.94%
YoY %	2.69%	-22.30%	13.32%	91.94%	59.50%	-7.49%	-	-
Horiz. %	256.07%	249.35%	320.93%	283.20%	147.55%	92.51%	100.00%	-
P/NAPS	4.56	4.43	2.75	2.57	1.72	1.74	1.95	15.19%
YoY %	2.93%	61.09%	7.00%	49.42%	-1.15%	-10.77%	-	-
Horiz. %	233.85%	227.18%	141.03%	131.79%	88.21%	89.23%	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