[LPI] YoY TTM Result on 30-Sep-2014 [#3]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	1,462,690	1,361,963	1,245,131	1,165,174	1,096,302	1,006,720	854,431	9.36%
YoY %	7.40%	9.38%	6.86%	6.28%	8.90%	17.82%	-	-
Horiz. %	171.19%	159.40%	145.73%	136.37%	128.31%	117.82%	100.00%	-
PBT	399,910	537,675	400,749	279,959	248,114	203,413	197,189	12.49%
YoY %	-25.62%	34.17%	43.15%	12.83%	21.98%	3.16%	-	-
Horiz. %	202.81%	272.67%	203.23%	141.97%	125.83%	103.16%	100.00%	-
Tax	-87,663	-79,691	-64,912	-61,610	-51,681	-44,539	-45,092	11.70%
YoY %	-10.00%	-22.77%	-5.36%	-19.21%	-16.04%	1.23%	-	-
Horiz. %	194.41%	176.73%	143.95%	136.63%	114.61%	98.77%	100.00%	-
NP	312,247	457,984	335,837	218,349	196,433	158,874	152,097	12.72%
YoY %	-31.82%	36.37%	53.81%	11.16%	23.64%	4.46%	-	-
Horiz. %	205.29%	301.11%	220.80%	143.56%	129.15%	104.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	312,247	457,984	335,837	218,349	196,433	158,874	152,097	12.72%
YoY %	-31.82%	36.37%	53.81%	11.16%	23.64%	4.46%	-	-
Horiz. %	205.29%	301.11%	220.80%	143.56%	129.15%	104.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.92%	14.82%	16.20%	22.01%	20.83%	21.90%	22.87%	-
YoY %	47.91%	-8.52%	-26.40%	5.66%	-4.89%	-4.24%	-	-
Horiz. %	95.85%	64.80%	70.84%	96.24%	91.08%	95.76%	100.00%	-
Total Cost	1,150,443	903,979	909,294	946,825	899,869	847,846	702,334	8.56%
YoY %	27.26%	-0.58%	-3.96%	5.22%	6.14%	20.72%	-	-
Horiz. %	163.80%	128.71%	129.47%	134.81%	128.13%	120.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,825,823	1,755,575	1,616,439	1,610,360	1,457,533	1,216,466	1,074,919	9.22%
YoY %	4.00%	8.61%	0.38%	10.49%	19.82%	13.17%	-	-
Horiz. %	169.86%	163.32%	150.38%	149.81%	135.59%	113.17%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	272,228	248,989	187,865	158,582	149,806	143,229	154,196	9.92%
YoY %	9.33%	32.54%	18.47%	5.86%	4.59%	-7.11%	-	-
Horiz. %	176.55%	161.48%	121.84%	102.84%	97.15%	92.89%	100.00%	-
Div Payout %	87.18%	54.37%	55.94%	72.63%	76.26%	90.15%	101.38%	-
YoY %	60.35%	-2.81%	-22.98%	-4.76%	-15.41%	-11.08%	-	-
Horiz. %	85.99%	53.63%	55.18%	71.64%	75.22%	88.92%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	1,825,823	1,755,575	1,616,439	1,610,360	1,457,533	1,216,466	1,074,919	9.22%
YoY %	4.00%	8.61%	0.38%	10.49%	19.82%	13.17%	-	-
Horiz. %	169.86%	163.32%	150.38%	149.81%	135.59%	113.17%	100.00%	-
NOSH	331,986	331,986	331,986	220,298	220,281	220,314	220,292	7.06%
YoY %	0.00%	0.00%	50.70%	0.01%	-0.01%	0.01%	-	-
Horiz. %	150.70%	150.70%	150.70%	100.00%	100.00%	100.01%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	21.35%	33.63%	26.97%	18.74%	17.92%	15.78%	17.80%	-
YoY %	-36.52%	24.69%	43.92%	4.58%	13.56%	-11.35%	-	-
Horiz. %	119.94%	188.93%	151.52%	105.28%	100.67%	88.65%	100.00%	-
ROE	17.10%	26.09%	20.78%	13.56%	13.48%	13.06%	14.15%	-
YoY %	-34.46%	25.55%	53.24%	0.59%	3.22%	-7.70%	-	-
Horiz. %	120.85%	184.38%	146.86%	95.83%	95.27%	92.30%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	440.59	410.25	375.06	528.91	497.68	456.95	387.86	2.14%
YoY %	7.40%	9.38%	-29.09%	6.28%	8.91%	17.81%	-	-
Horiz. %	113.60%	105.77%	96.70%	136.37%	128.31%	117.81%	100.00%	-
EPS	94.05	137.95	101.16	99.12	89.17	72.11	69.04	5.28%
YoY %	-31.82%	36.37%	2.06%	11.16%	23.66%	4.45%	-	-
Horiz. %	136.23%	199.81%	146.52%	143.57%	129.16%	104.45%	100.00%	-
DPS	82.00	75.00	56.59	72.00	68.00	65.00	70.00	2.66%
YoY %	9.33%	32.53%	-21.40%	5.88%	4.62%	-7.14%	-	-
Horiz. %	117.14%	107.14%	80.84%	102.86%	97.14%	92.86%	100.00%	-
NAPS	5.4997	5.2881	4.869	7.3099	6.6167	5.5215	4.8795	2.01%
YoY %	4.00%	8.61%	-33.39%	10.48%	19.84%	13.16%	-	-
Horiz. %	112.71%	108.37%	99.78%	149.81%	135.60%	113.16%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 220,298
RPS	367.16	341.87	312.55	292.48	275.19	252.70	214.47	9.36%
YoY %	7.40%	9.38%	6.86%	6.28%	8.90%	17.83%	-	-
Horiz. %	171.19%	159.40%	145.73%	136.37%	128.31%	117.83%	100.00%	-
EPS	78.38	114.96	84.30	54.81	49.31	39.88	38.18	12.72%
YoY %	-31.82%	36.37%	53.80%	11.15%	23.65%	4.45%	-	-
Horiz. %	205.29%	301.10%	220.80%	143.56%	129.15%	104.45%	100.00%	-
DPS	68.33	62.50	47.16	39.81	37.60	35.95	38.71	9.92%
YoY %	9.33%	32.53%	18.46%	5.88%	4.59%	-7.13%	-	-
Horiz. %	176.52%	161.46%	121.83%	102.84%	97.13%	92.87%	100.00%	-
NAPS	4.5831	4.4068	4.0575	4.0422	3.6586	3.0535	2.6982	9.22%
YoY %	4.00%	8.61%	0.38%	10.48%	19.82%	13.17%	-	-
Horiz. %	169.86%	163.32%	150.38%	149.81%	135.59%	113.17%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	17.54	16.58	13.78	17.58	15.30	13.30	11.86	-
P/RPS	3.98	4.04	3.67	3.32	3.07	2.91	3.06	4.47%
YoY %	-1.49%	10.08%	10.54%	8.14%	5.50%	-4.90%	-	-
Horiz. %	130.07%	132.03%	119.93%	108.50%	100.33%	95.10%	100.00%	-
P/EPS	18.65	12.02	13.62	17.74	17.16	18.44	17.18	1.37%
YoY %	55.16%	-11.75%	-23.22%	3.38%	-6.94%	7.33%	-	-
Horiz. %	108.56%	69.97%	79.28%	103.26%	99.88%	107.33%	100.00%	-
EY	5.36	8.32	7.34	5.64	5.83	5.42	5.82	-1.36%
YoY %	-35.58%	13.35%	30.14%	-3.26%	7.56%	-6.87%	-	-
Horiz. %	92.10%	142.96%	126.12%	96.91%	100.17%	93.13%	100.00%	-
DY	4.68	4.52	4.11	4.10	4.44	4.89	5.90	-3.78%
YoY %	3.54%	9.98%	0.24%	-7.66%	-9.20%	-17.12%	-	-
Horiz. %	79.32%	76.61%	69.66%	69.49%	75.25%	82.88%	100.00%	-
P/NAPS	3.19	3.14	2.83	2.40	2.31	2.41	2.43	4.63%
YoY %	1.59%	10.95%	17.92%	3.90%	-4.15%	-0.82%	-	-
Horiz. %	131.28%	129.22%	116.46%	98.77%	95.06%	99.18%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	09/10/17	06/10/16	08/10/15	08/10/14	08/10/13	09/10/12	06/10/11	-
Price	18.06	16.50	14.44	17.48	15.44	13.50	11.78	-
P/RPS	4.10	4.02	3.85	3.30	3.10	2.95	3.04	5.10%
YoY %	1.99%	4.42%	16.67%	6.45%	5.08%	-2.96%	-	-
Horiz. %	134.87%	132.24%	126.64%	108.55%	101.97%	97.04%	100.00%	-
P/EPS	19.20	11.96	14.27	17.64	17.31	18.72	17.06	1.98%
YoY %	60.54%	-16.19%	-19.10%	1.91%	-7.53%	9.73%	-	-
Horiz. %	112.54%	70.11%	83.65%	103.40%	101.47%	109.73%	100.00%	-
EY	5.21	8.36	7.01	5.67	5.78	5.34	5.86	-1.93%
YoY %	-37.68%	19.26%	23.63%	-1.90%	8.24%	-8.87%	-	-
Horiz. %	88.91%	142.66%	119.62%	96.76%	98.63%	91.13%	100.00%	-
DY	4.54	4.55	3.92	4.12	4.40	4.81	5.94	-4.37%
YoY %	-0.22%	16.07%	-4.85%	-6.36%	-8.52%	-19.02%	-	-
Horiz. %	76.43%	76.60%	65.99%	69.36%	74.07%	80.98%	100.00%	-
P/NAPS	3.28	3.12	2.97	2.39	2.33	2.44	2.41	5.26%
YoY %	5.13%	5.05%	24.27%	2.58%	-4.51%	1.24%	-	-
Horiz. %	136.10%	129.46%	123.24%	99.17%	96.68%	101.24%	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