[LPI] YoY TTM Result on 31-Mar-2006 [#1]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	664,073	583,577	488,192	463,873	389,963	358,798	306,388	13.74%
YoY %	13.79%	19.54%	5.24%	18.95%	8.69%	17.11%	-	-
Horiz. %	216.74%	190.47%	159.34%	151.40%	127.28%	117.11%	100.00%	-
PBT	146,441	123,778	112,177	123,917	80,622	47,785	36,370	26.10%
YoY %	18.31%	10.34%	-9.47%	53.70%	68.72%	31.39%	-	-
Horiz. %	402.64%	340.33%	308.43%	340.71%	221.67%	131.39%	100.00%	-
Tax	-34,131	-34,421	-32,323	-34,304	-23,063	-9,530	-7,902	27.58%
YoY %	0.84%	-6.49%	5.77%	-48.74%	-142.00%	-20.60%	-	-
Horiz. %	431.93%	435.60%	409.05%	434.12%	291.86%	120.60%	100.00%	-
NP	112,310	89,357	79,854	89,613	57,559	38,255	28,468	25.67%
YoY %	25.69%	11.90%	-10.89%	55.69%	50.46%	34.38%	-	-
Horiz. %	394.51%	313.89%	280.50%	314.79%	202.19%	134.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	112,310	89,357	79,854	89,613	57,559	38,255	28,468	25.67%
YoY %	25.69%	11.90%	-10.89%	55.69%	50.46%	34.38%	-	-
Horiz. %	394.51%	313.89%	280.50%	314.79%	202.19%	134.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.31%	27.81%	28.81%	27.68%	28.61%	19.94%	21.73%	-
YoY %	-16.18%	-3.47%	4.08%	-3.25%	43.48%	-8.24%	-	-
Horiz. %	107.27%	127.98%	132.58%	127.38%	131.66%	91.76%	100.00%	-
Total Cost	551,763	494,220	408,338	374,260	332,404	320,543	277,920	12.09%
YoY %	11.64%	21.03%	9.11%	12.59%	3.70%	15.34%	-	-
Horiz. %	198.53%	177.83%	146.93%	134.66%	119.60%	115.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	647,139	315,527	341,489	365,922	327,722	288,270	274,951	15.31%
YoY %	105.10%	-7.60%	-6.68%	11.66%	13.69%	4.84%	-	-
Horiz. %	235.37%	114.76%	124.20%	133.09%	119.19%	104.84%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	116,992	151,481	144,868	121,884	74,320	29,791	16,824	38.11%
YoY %	-22.77%	4.56%	18.86%	64.00%	149.47%	77.07%	-	-
Horiz. %	695.39%	900.39%	861.08%	724.47%	441.75%	177.07%	100.00%	-
Div Payout %	104.17%	169.52%	181.42%	136.01%	129.12%	77.88%	59.10%	-
YoY %	-38.55%	-6.56%	33.39%	5.34%	65.79%	31.78%	-	-
Horiz. %	176.26%	286.84%	306.97%	230.14%	218.48%	131.78%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	647,139	315,527	341,489	365,922	327,722	288,270	274,951	15.31%
YoY %	105.10%	-7.60%	-6.68%	11.66%	13.69%	4.84%	-	-
Horiz. %	235.37%	114.76%	124.20%	133.09%	119.19%	104.84%	100.00%	-
NOSH	137,671	137,694	137,970	138,120	134,582	122,788	118,636	2.50%
YoY %	-0.02%	-0.20%	-0.11%	2.63%	9.61%	3.50%	-	-
Horiz. %	116.04%	116.06%	116.30%	116.42%	113.44%	103.50%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	16.91%	15.31%	16.36%	19.32%	14.76%	10.66%	9.29%	-
YoY %	10.45%	-6.42%	-15.32%	30.89%	38.46%	14.75%	-	-
Horiz. %	182.02%	164.80%	176.10%	207.97%	158.88%	114.75%	100.00%	-
ROE	17.35%	28.32%	23.38%	24.49%	17.56%	13.27%	10.35%	-
YoY %	-38.74%	21.13%	-4.53%	39.46%	32.33%	28.21%	-	-
Horiz. %	167.63%	273.62%	225.89%	236.62%	169.66%	128.21%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	482.36	423.82	353.84	335.85	289.76	292.21	258.26	10.96%
YoY %	13.81%	19.78%	5.36%	15.91%	-0.84%	13.15%	-	-
Horiz. %	186.77%	164.11%	137.01%	130.04%	112.20%	113.15%	100.00%	-
EPS	81.58	64.90	57.88	64.88	42.77	31.16	24.00	22.59%
YoY %	25.70%	12.13%	-10.79%	51.70%	37.26%	29.83%	-	-
Horiz. %	339.92%	270.42%	241.17%	270.33%	178.21%	129.83%	100.00%	-
DPS	85.00	110.00	105.00	88.24	55.22	24.26	14.18	34.74%
YoY %	-22.73%	4.76%	18.99%	59.80%	127.62%	71.09%	-	-
Horiz. %	599.44%	775.74%	740.48%	622.28%	389.42%	171.09%	100.00%	-
NAPS	4.7006	2.2915	2.4751	2.6493	2.4351	2.3477	2.3176	12.49%
YoY %	105.13%	-7.42%	-6.58%	8.80%	3.72%	1.30%	-	-
Horiz. %	202.82%	98.87%	106.80%	114.31%	105.07%	101.30%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 138,120
RPS	166.69	146.49	122.54	116.44	97.89	90.06	76.91	13.74%
YoY %	13.79%	19.54%	5.24%	18.95%	8.69%	17.10%	-	-
Horiz. %	216.73%	190.47%	159.33%	151.40%	127.28%	117.10%	100.00%	-
EPS	28.19	22.43	20.04	22.49	14.45	9.60	7.15	25.66%
YoY %	25.68%	11.93%	-10.89%	55.64%	50.52%	34.27%	-	-
Horiz. %	394.27%	313.71%	280.28%	314.55%	202.10%	134.27%	100.00%	-
DPS	29.37	38.02	36.36	30.59	18.66	7.48	4.22	38.13%
YoY %	-22.75%	4.57%	18.86%	63.93%	149.47%	77.25%	-	-
Horiz. %	695.97%	900.95%	861.61%	724.88%	442.18%	177.25%	100.00%	-
NAPS	1.6244	0.792	0.8572	0.9185	0.8226	0.7236	0.6902	15.31%
YoY %	105.10%	-7.61%	-6.67%	11.66%	13.68%	4.84%	-	-
Horiz. %	235.35%	114.75%	124.20%	133.08%	119.18%	104.84%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	9.00	11.20	9.85	7.20	6.90	4.58	3.78	-
P/RPS	1.87	2.64	2.78	2.14	2.38	1.57	1.46	4.20%
YoY %	-29.17%	-5.04%	29.91%	-10.08%	51.59%	7.53%	-	-
Horiz. %	128.08%	180.82%	190.41%	146.58%	163.01%	107.53%	100.00%	-
P/EPS	11.03	17.26	17.02	11.10	16.13	14.70	15.75	-5.75%
YoY %	-36.10%	1.41%	53.33%	-31.18%	9.73%	-6.67%	-	-
Horiz. %	70.03%	109.59%	108.06%	70.48%	102.41%	93.33%	100.00%	-
EY	9.06	5.79	5.88	9.01	6.20	6.80	6.35	6.09%
YoY %	56.48%	-1.53%	-34.74%	45.32%	-8.82%	7.09%	-	-
Horiz. %	142.68%	91.18%	92.60%	141.89%	97.64%	107.09%	100.00%	-
DY	9.44	9.82	10.66	12.26	8.00	5.30	3.75	16.61%
YoY %	-3.87%	-7.88%	-13.05%	53.25%	50.94%	41.33%	-	-
Horiz. %	251.73%	261.87%	284.27%	326.93%	213.33%	141.33%	100.00%	-
P/NAPS	1.91	4.89	3.98	2.72	2.83	1.95	1.63	2.67%
YoY %	-60.94%	22.86%	46.32%	-3.89%	45.13%	19.63%	-	-
Horiz. %	117.18%	300.00%	244.17%	166.87%	173.62%	119.63%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	08/04/09	09/04/08	05/04/07	06/04/06	28/04/05	29/04/04	28/04/03	-
Price	9.10	11.20	10.20	7.20	7.00	4.30	3.84	-
P/RPS	1.89	2.64	2.88	2.14	2.42	1.47	1.49	4.03%
YoY %	-28.41%	-8.33%	34.58%	-11.57%	64.63%	-1.34%	-	-
Horiz. %	126.85%	177.18%	193.29%	143.62%	162.42%	98.66%	100.00%	-
P/EPS	11.15	17.26	17.62	11.10	16.37	13.80	16.00	-5.83%
YoY %	-35.40%	-2.04%	58.74%	-32.19%	18.62%	-13.75%	-	-
Horiz. %	69.69%	107.88%	110.12%	69.38%	102.31%	86.25%	100.00%	-
EY	8.96	5.79	5.67	9.01	6.11	7.25	6.25	6.18%
YoY %	54.75%	2.12%	-37.07%	47.46%	-15.72%	16.00%	-	-
Horiz. %	143.36%	92.64%	90.72%	144.16%	97.76%	116.00%	100.00%	-
DY	9.34	9.82	10.29	12.26	7.89	5.64	3.69	16.72%
YoY %	-4.89%	-4.57%	-16.07%	55.39%	39.89%	52.85%	-	-
Horiz. %	253.12%	266.12%	278.86%	332.25%	213.82%	152.85%	100.00%	-
P/NAPS	1.94	4.89	4.12	2.72	2.87	1.83	1.66	2.62%
YoY %	-60.33%	18.69%	51.47%	-5.23%	56.83%	10.24%	-	-
Horiz. %	116.87%	294.58%	248.19%	163.86%	172.89%	110.24%	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