[LPI] YoY TTM Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	1,504,327	1,419,431	1,347,941	1,196,860	1,147,446	1,069,101	986,798	7.27%
YoY %	5.98%	5.30%	12.62%	4.31%	7.33%	8.34%	-	-
Horiz. %	152.45%	143.84%	136.60%	121.29%	116.28%	108.34%	100.00%	-
PBT	404,194	382,280	535,146	383,299	274,428	235,282	200,299	12.40%
YoY %	5.73%	-28.57%	39.62%	39.67%	16.64%	17.47%	-	-
Horiz. %	201.80%	190.85%	267.17%	191.36%	137.01%	117.47%	100.00%	-
Tax	-90,789	-84,435	-79,088	-59,109	-59,917	-51,574	-43,941	12.85%
YoY %	-7.53%	-6.76%	-33.80%	1.35%	-16.18%	-17.37%	-	-
Horiz. %	206.62%	192.16%	179.99%	134.52%	136.36%	117.37%	100.00%	-
NP	313,405	297,845	456,058	324,190	214,511	183,708	156,358	12.28%
YoY %	5.22%	-34.69%	40.68%	51.13%	16.77%	17.49%	-	-
Horiz. %	200.44%	190.49%	291.68%	207.34%	137.19%	117.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	313,405	297,845	456,058	324,190	214,511	183,708	156,358	12.28%
YoY %	5.22%	-34.69%	40.68%	51.13%	16.77%	17.49%	-	-
Horiz. %	200.44%	190.49%	291.68%	207.34%	137.19%	117.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.46%	22.09%	14.78%	15.42%	21.83%	21.92%	21.94%	-
YoY %	1.67%	49.46%	-4.15%	-29.36%	-0.41%	-0.09%	-	-
Horiz. %	102.37%	100.68%	67.37%	70.28%	99.50%	99.91%	100.00%	-
Total Cost	1,190,922	1,121,586	891,883	872,670	932,935	885,393	830,440	6.19%
YoY %	6.18%	25.75%	2.20%	-6.46%	5.37%	6.62%	-	-
Horiz. %	143.41%	135.06%	107.40%	105.09%	112.34%	106.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,022,670	1,817,922	1,742,395	1,665,673	1,600,689	1,391,487	1,167,144	9.59%
YoY %	11.26%	4.33%	4.61%	4.06%	15.03%	19.22%	-	-
Horiz. %	173.30%	155.76%	149.29%	142.71%	137.15%	119.22%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	252,973	272,228	248,989	187,865	158,582	149,806	143,229	9.93%
YoY %	-7.07%	9.33%	32.54%	18.47%	5.86%	4.59%	-	-
Horiz. %	176.62%	190.06%	173.84%	131.16%	110.72%	104.59%	100.00%	-
Div Payout %	80.72%	91.40%	54.60%	57.95%	73.93%	81.55%	91.60%	-
YoY %	-11.68%	67.40%	-5.78%	-21.62%	-9.34%	-10.97%	-	-
Horiz. %	88.12%	99.78%	59.61%	63.26%	80.71%	89.03%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	2,022,670	1,817,922	1,742,395	1,665,673	1,600,689	1,391,487	1,167,144	9.59%
YoY %	11.26%	4.33%	4.61%	4.06%	15.03%	19.22%	-	-
Horiz. %	173.30%	155.76%	149.29%	142.71%	137.15%	119.22%	100.00%	-
NOSH	398,382	331,986	331,986	331,986	220,322	220,335	220,332	10.36%
YoY %	20.00%	0.00%	0.00%	50.68%	-0.01%	0.00%	-	-
Horiz. %	180.81%	150.68%	150.68%	150.68%	100.00%	100.00%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	20.83%	20.98%	33.83%	27.09%	18.69%	17.18%	15.84%	-
YoY %	-0.71%	-37.98%	24.88%	44.94%	8.79%	8.46%	-	-
Horiz. %	131.50%	132.45%	213.57%	171.02%	117.99%	108.46%	100.00%	-
ROE	15.49%	16.38%	26.17%	19.46%	13.40%	13.20%	13.40%	-
YoY %	-5.43%	-37.41%	34.48%	45.22%	1.52%	-1.49%	-	-
Horiz. %	115.60%	122.24%	195.30%	145.22%	100.00%	98.51%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	377.61	427.56	406.02	360.52	520.80	485.21	447.87	-2.80%
YoY %	-11.68%	5.31%	12.62%	-30.78%	7.33%	8.34%	-	-
Horiz. %	84.31%	95.47%	90.66%	80.50%	116.28%	108.34%	100.00%	-
EPS	78.67	89.72	137.37	97.65	97.36	83.38	70.96	1.73%
YoY %	-12.32%	-34.69%	40.68%	0.30%	16.77%	17.50%	-	-
Horiz. %	110.87%	126.44%	193.59%	137.61%	137.20%	117.50%	100.00%	-
DPS	63.50	82.00	75.00	56.59	72.00	68.00	65.00	-0.38%
YoY %	-22.56%	9.33%	32.53%	-21.40%	5.88%	4.62%	-	-
Horiz. %	97.69%	126.15%	115.38%	87.06%	110.77%	104.62%	100.00%	-
NAPS	5.0772	5.4759	5.2484	5.0173	7.2652	6.3153	5.2972	-0.70%
YoY %	-7.28%	4.33%	4.61%	-30.94%	15.04%	19.22%	-	-
Horiz. %	95.85%	103.37%	99.08%	94.72%	137.15%	119.22%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 331,986
RPS	377.61	356.30	338.35	300.43	288.03	268.36	247.70	7.27%
YoY %	5.98%	5.31%	12.62%	4.31%	7.33%	8.34%	-	-
Horiz. %	152.45%	143.84%	136.60%	121.29%	116.28%	108.34%	100.00%	-
EPS	78.67	74.76	114.48	81.38	53.85	46.11	39.25	12.28%
YoY %	5.23%	-34.70%	40.67%	51.12%	16.79%	17.48%	-	-
Horiz. %	200.43%	190.47%	291.67%	207.34%	137.20%	117.48%	100.00%	-
DPS	63.50	68.33	62.50	47.16	39.81	37.60	35.95	9.94%
YoY %	-7.07%	9.33%	32.53%	18.46%	5.88%	4.59%	-	-
Horiz. %	176.63%	190.07%	173.85%	131.18%	110.74%	104.59%	100.00%	-
NAPS	5.0772	4.5633	4.3737	4.1811	4.018	3.4928	2.9297	9.59%
YoY %	11.26%	4.34%	4.61%	4.06%	15.04%	19.22%	-	-
Horiz. %	173.30%	155.76%	149.29%	142.71%	137.15%	119.22%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	17.08	18.88	15.86	13.88	16.90	15.20	13.42	-
P/RPS	4.52	4.42	3.91	3.85	3.24	3.13	3.00	7.06%
YoY %	2.26%	13.04%	1.56%	18.83%	3.51%	4.33%	-	-
Horiz. %	150.67%	147.33%	130.33%	128.33%	108.00%	104.33%	100.00%	-
P/EPS	21.71	21.04	11.55	14.21	17.36	18.23	18.91	2.32%
YoY %	3.18%	82.16%	-18.72%	-18.15%	-4.77%	-3.60%	-	-
Horiz. %	114.81%	111.26%	61.08%	75.15%	91.80%	96.40%	100.00%	-
EY	4.61	4.75	8.66	7.04	5.76	5.49	5.29	-2.26%
YoY %	-2.95%	-45.15%	23.01%	22.22%	4.92%	3.78%	-	-
Horiz. %	87.15%	89.79%	163.71%	133.08%	108.88%	103.78%	100.00%	-
DY	3.72	4.34	4.73	4.08	4.26	4.47	4.84	-4.28%
YoY %	-14.29%	-8.25%	15.93%	-4.23%	-4.70%	-7.64%	-	-
Horiz. %	76.86%	89.67%	97.73%	84.30%	88.02%	92.36%	100.00%	-
P/NAPS	3.36	3.45	3.02	2.77	2.33	2.41	2.53	4.84%
YoY %	-2.61%	14.24%	9.03%	18.88%	-3.32%	-4.74%	-	-
Horiz. %	132.81%	136.36%	119.37%	109.49%	92.09%	95.26%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	09/07/18	10/07/17	11/07/16	08/07/15	25/07/14	08/07/13	09/07/12	-
Price	17.00	18.60	16.14	14.18	17.58	15.64	13.72	-
P/RPS	4.50	4.35	3.98	3.93	3.38	3.22	3.06	6.63%
YoY %	3.45%	9.30%	1.27%	16.27%	4.97%	5.23%	-	-
Horiz. %	147.06%	142.16%	130.07%	128.43%	110.46%	105.23%	100.00%	-
P/EPS	21.61	20.73	11.75	14.52	18.06	18.76	19.33	1.87%
YoY %	4.25%	76.43%	-19.08%	-19.60%	-3.73%	-2.95%	-	-
Horiz. %	111.80%	107.24%	60.79%	75.12%	93.43%	97.05%	100.00%	-
EY	4.63	4.82	8.51	6.89	5.54	5.33	5.17	-1.82%
YoY %	-3.94%	-43.36%	23.51%	24.37%	3.94%	3.09%	-	-
Horiz. %	89.56%	93.23%	164.60%	133.27%	107.16%	103.09%	100.00%	-
DY	3.74	4.41	4.65	3.99	4.10	4.35	4.74	-3.87%
YoY %	-15.19%	-5.16%	16.54%	-2.68%	-5.75%	-8.23%	-	-
Horiz. %	78.90%	93.04%	98.10%	84.18%	86.50%	91.77%	100.00%	-
P/NAPS	3.35	3.40	3.08	2.83	2.42	2.48	2.59	4.37%
YoY %	-1.47%	10.39%	8.83%	16.94%	-2.42%	-4.25%	-	-
Horiz. %	129.34%	131.27%	118.92%	109.27%	93.44%	95.75%	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