[LPI] YoY TTM Result on 30-Sep-2013 [#3]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	1,361,963	1,245,131	1,165,174	1,096,302	1,006,720	854,431	740,210	10.68%
YoY %	9.38%	6.86%	6.28%	8.90%	17.82%	15.43%	-	-
Horiz. %	184.00%	168.21%	157.41%	148.11%	136.00%	115.43%	100.00%	-
PBT	537,675	400,749	279,959	248,114	203,413	197,189	178,692	20.13%
YoY %	34.17%	43.15%	12.83%	21.98%	3.16%	10.35%	-	-
Horiz. %	300.89%	224.27%	156.67%	138.85%	113.83%	110.35%	100.00%	-
Tax	-79,691	-64,912	-61,610	-51,681	-44,539	-45,092	-42,750	10.92%
YoY %	-22.77%	-5.36%	-19.21%	-16.04%	1.23%	-5.48%	-	-
Horiz. %	186.41%	151.84%	144.12%	120.89%	104.18%	105.48%	100.00%	-
NP	457,984	335,837	218,349	196,433	158,874	152,097	135,942	22.41%
YoY %	36.37%	53.81%	11.16%	23.64%	4.46%	11.88%	-	-
Horiz. %	336.90%	247.04%	160.62%	144.50%	116.87%	111.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	457,984	335,837	218,349	196,433	158,874	152,097	135,942	22.41%
YoY %	36.37%	53.81%	11.16%	23.64%	4.46%	11.88%	-	-
Horiz. %	336.90%	247.04%	160.62%	144.50%	116.87%	111.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.82%	16.20%	22.01%	20.83%	21.90%	22.87%	23.92%	-
YoY %	-8.52%	-26.40%	5.66%	-4.89%	-4.24%	-4.39%	-	-
Horiz. %	61.96%	67.73%	92.02%	87.08%	91.56%	95.61%	100.00%	-
Total Cost	903,979	909,294	946,825	899,869	847,846	702,334	604,268	6.93%
YoY %	-0.58%	-3.96%	5.22%	6.14%	20.72%	16.23%	-	-
Horiz. %	149.60%	150.48%	156.69%	148.92%	140.31%	116.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,755,575	1,616,439	1,610,360	1,457,533	1,216,466	1,074,919	1,069,648	8.60%
YoY %	8.61%	0.38%	10.49%	19.82%	13.17%	0.49%	-	-
Horiz. %	164.13%	151.12%	150.55%	136.26%	113.73%	100.49%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	248,989	187,865	158,582	149,806	143,229	154,196	70,559	23.36%
YoY %	32.54%	18.47%	5.86%	4.59%	-7.11%	118.53%	-	-
Horiz. %	352.88%	266.25%	224.75%	212.31%	202.99%	218.53%	100.00%	-
Div Payout %	54.37%	55.94%	72.63%	76.26%	90.15%	101.38%	51.90%	-
YoY %	-2.81%	-22.98%	-4.76%	-15.41%	-11.08%	95.34%	-	-
Horiz. %	104.76%	107.78%	139.94%	146.94%	173.70%	195.34%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	1,755,575	1,616,439	1,610,360	1,457,533	1,216,466	1,074,919	1,069,648	8.60%
YoY %	8.61%	0.38%	10.49%	19.82%	13.17%	0.49%	-	-
Horiz. %	164.13%	151.12%	150.55%	136.26%	113.73%	100.49%	100.00%	-
NOSH	331,986	331,986	220,298	220,281	220,314	220,292	214,866	7.51%
YoY %	0.00%	50.70%	0.01%	-0.01%	0.01%	2.53%	-	-
Horiz. %	154.51%	154.51%	102.53%	102.52%	102.54%	102.53%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	33.63%	26.97%	18.74%	17.92%	15.78%	17.80%	18.37%	-
YoY %	24.69%	43.92%	4.58%	13.56%	-11.35%	-3.10%	-	-
Horiz. %	183.07%	146.82%	102.01%	97.55%	85.90%	96.90%	100.00%	-
ROE	26.09%	20.78%	13.56%	13.48%	13.06%	14.15%	12.71%	-
YoY %	25.55%	53.24%	0.59%	3.22%	-7.70%	11.33%	-	-
Horiz. %	205.27%	163.49%	106.69%	106.06%	102.75%	111.33%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	410.25	375.06	528.91	497.68	456.95	387.86	344.50	2.95%
YoY %	9.38%	-29.09%	6.28%	8.91%	17.81%	12.59%	-	-
Horiz. %	119.09%	108.87%	153.53%	144.46%	132.64%	112.59%	100.00%	-
EPS	137.95	101.16	99.12	89.17	72.11	69.04	63.27	13.85%
YoY %	36.37%	2.06%	11.16%	23.66%	4.45%	9.12%	-	-
Horiz. %	218.03%	159.89%	156.66%	140.94%	113.97%	109.12%	100.00%	-
DPS	75.00	56.59	72.00	68.00	65.00	70.00	32.84	14.74%
YoY %	32.53%	-21.40%	5.88%	4.62%	-7.14%	113.15%	-	-
Horiz. %	228.38%	172.32%	219.24%	207.06%	197.93%	213.15%	100.00%	-
NAPS	5.2881	4.869	7.3099	6.6167	5.5215	4.8795	4.9782	1.01%
YoY %	8.61%	-33.39%	10.48%	19.84%	13.16%	-1.98%	-	-
Horiz. %	106.23%	97.81%	146.84%	132.91%	110.91%	98.02%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 220,281
RPS	341.87	312.55	292.48	275.19	252.70	214.47	185.80	10.68%
YoY %	9.38%	6.86%	6.28%	8.90%	17.83%	15.43%	-	-
Horiz. %	184.00%	168.22%	157.42%	148.11%	136.01%	115.43%	100.00%	-
EPS	114.96	84.30	54.81	49.31	39.88	38.18	34.12	22.41%
YoY %	36.37%	53.80%	11.15%	23.65%	4.45%	11.90%	-	-
Horiz. %	336.93%	247.07%	160.64%	144.52%	116.88%	111.90%	100.00%	-
DPS	62.50	47.16	39.81	37.60	35.95	38.71	17.71	23.36%
YoY %	32.53%	18.46%	5.88%	4.59%	-7.13%	118.58%	-	-
Horiz. %	352.91%	266.29%	224.79%	212.31%	202.99%	218.58%	100.00%	-
NAPS	4.4068	4.0575	4.0422	3.6586	3.0535	2.6982	2.685	8.60%
YoY %	8.61%	0.38%	10.48%	19.82%	13.17%	0.49%	-	-
Horiz. %	164.13%	151.12%	150.55%	136.26%	113.72%	100.49%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	16.58	13.78	17.58	15.30	13.30	11.86	11.74	-
P/RPS	4.04	3.67	3.32	3.07	2.91	3.06	3.41	2.86%
YoY %	10.08%	10.54%	8.14%	5.50%	-4.90%	-10.26%	-	-
Horiz. %	118.48%	107.62%	97.36%	90.03%	85.34%	89.74%	100.00%	-
P/EPS	12.02	13.62	17.74	17.16	18.44	17.18	18.56	-6.97%
YoY %	-11.75%	-23.22%	3.38%	-6.94%	7.33%	-7.44%	-	-
Horiz. %	64.76%	73.38%	95.58%	92.46%	99.35%	92.56%	100.00%	-
EY	8.32	7.34	5.64	5.83	5.42	5.82	5.39	7.49%
YoY %	13.35%	30.14%	-3.26%	7.56%	-6.87%	7.98%	-	-
Horiz. %	154.36%	136.18%	104.64%	108.16%	100.56%	107.98%	100.00%	-
DY	4.52	4.11	4.10	4.44	4.89	5.90	2.80	8.30%
YoY %	9.98%	0.24%	-7.66%	-9.20%	-17.12%	110.71%	-	-
Horiz. %	161.43%	146.79%	146.43%	158.57%	174.64%	210.71%	100.00%	-
P/NAPS	3.14	2.83	2.40	2.31	2.41	2.43	2.36	4.86%
YoY %	10.95%	17.92%	3.90%	-4.15%	-0.82%	2.97%	-	-
Horiz. %	133.05%	119.92%	101.69%	97.88%	102.12%	102.97%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	06/10/16	08/10/15	08/10/14	08/10/13	09/10/12	06/10/11	07/10/10	-
Price	16.50	14.44	17.48	15.44	13.50	11.78	11.76	-
P/RPS	4.02	3.85	3.30	3.10	2.95	3.04	3.41	2.77%
YoY %	4.42%	16.67%	6.45%	5.08%	-2.96%	-10.85%	-	-
Horiz. %	117.89%	112.90%	96.77%	90.91%	86.51%	89.15%	100.00%	-
P/EPS	11.96	14.27	17.64	17.31	18.72	17.06	18.59	-7.08%
YoY %	-16.19%	-19.10%	1.91%	-7.53%	9.73%	-8.23%	-	-
Horiz. %	64.34%	76.76%	94.89%	93.11%	100.70%	91.77%	100.00%	-
EY	8.36	7.01	5.67	5.78	5.34	5.86	5.38	7.61%
YoY %	19.26%	23.63%	-1.90%	8.24%	-8.87%	8.92%	-	-
Horiz. %	155.39%	130.30%	105.39%	107.43%	99.26%	108.92%	100.00%	-
DY	4.55	3.92	4.12	4.40	4.81	5.94	2.79	8.48%
YoY %	16.07%	-4.85%	-6.36%	-8.52%	-19.02%	112.90%	-	-
Horiz. %	163.08%	140.50%	147.67%	157.71%	172.40%	212.90%	100.00%	-
P/NAPS	3.12	2.97	2.39	2.33	2.44	2.41	2.36	4.75%
YoY %	5.05%	24.27%	2.58%	-4.51%	1.24%	2.12%	-	-
Horiz. %	132.20%	125.85%	101.27%	98.73%	103.39%	102.12%	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