[LPI] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	744,721	664,073	583,577	488,192	463,873	389,963	358,798	12.93%
YoY %	12.14%	13.79%	19.54%	5.24%	18.95%	8.69%	-	-
Horiz. %	207.56%	185.08%	162.65%	136.06%	129.29%	108.69%	100.00%	-
PBT	167,929	146,441	123,778	112,177	123,917	80,622	47,785	23.29%
YoY %	14.67%	18.31%	10.34%	-9.47%	53.70%	68.72%	-	-
Horiz. %	351.43%	306.46%	259.03%	234.75%	259.32%	168.72%	100.00%	-
Tax	-38,997	-34,131	-34,421	-32,323	-34,304	-23,063	-9,530	26.45%
YoY %	-14.26%	0.84%	-6.49%	5.77%	-48.74%	-142.00%	-	-
Horiz. %	409.20%	358.14%	361.19%	339.17%	359.96%	242.00%	100.00%	-
NP	128,932	112,310	89,357	79,854	89,613	57,559	38,255	22.43%
YoY %	14.80%	25.69%	11.90%	-10.89%	55.69%	50.46%	-	-
Horiz. %	337.03%	293.58%	233.58%	208.74%	234.25%	150.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	128,932	112,310	89,357	79,854	89,613	57,559	38,255	22.43%
YoY %	14.80%	25.69%	11.90%	-10.89%	55.69%	50.46%	-	-
Horiz. %	337.03%	293.58%	233.58%	208.74%	234.25%	150.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.22%	23.31%	27.81%	28.81%	27.68%	28.61%	19.94%	-
YoY %	-0.39%	-16.18%	-3.47%	4.08%	-3.25%	43.48%	-	-
Horiz. %	116.45%	116.90%	139.47%	144.48%	138.82%	143.48%	100.00%	-
Total Cost	615,789	551,763	494,220	408,338	374,260	332,404	320,543	11.49%
YoY %	11.60%	11.64%	21.03%	9.11%	12.59%	3.70%	-	-
Horiz. %	192.11%	172.13%	154.18%	127.39%	116.76%	103.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	825,905	647,139	315,527	341,489	365,922	327,722	288,270	19.16%
YoY %	27.62%	105.10%	-7.60%	-6.68%	11.66%	13.69%	-	-
Horiz. %	286.50%	224.49%	109.46%	118.46%	126.94%	113.69%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	92,930	116,992	151,481	144,868	121,884	74,320	29,791	20.86%
YoY %	-20.57%	-22.77%	4.56%	18.86%	64.00%	149.47%	-	-
Horiz. %	311.94%	392.71%	508.48%	486.28%	409.13%	249.47%	100.00%	-
Div Payout %	72.08%	104.17%	169.52%	181.42%	136.01%	129.12%	77.88%	-
YoY %	-30.81%	-38.55%	-6.56%	33.39%	5.34%	65.79%	-	-
Horiz. %	92.55%	133.76%	217.67%	232.95%	174.64%	165.79%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	825,905	647,139	315,527	341,489	365,922	327,722	288,270	19.16%
YoY %	27.62%	105.10%	-7.60%	-6.68%	11.66%	13.69%	-	-
Horiz. %	286.50%	224.49%	109.46%	118.46%	126.94%	113.69%	100.00%	-
NOSH	137,650	137,671	137,694	137,970	138,120	134,582	122,788	1.92%
YoY %	-0.02%	-0.02%	-0.20%	-0.11%	2.63%	9.61%	-	-
Horiz. %	112.10%	112.12%	112.14%	112.36%	112.49%	109.61%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	17.31%	16.91%	15.31%	16.36%	19.32%	14.76%	10.66%	-
YoY %	2.37%	10.45%	-6.42%	-15.32%	30.89%	38.46%	-	-
Horiz. %	162.38%	158.63%	143.62%	153.47%	181.24%	138.46%	100.00%	-
ROE	15.61%	17.35%	28.32%	23.38%	24.49%	17.56%	13.27%	-
YoY %	-10.03%	-38.74%	21.13%	-4.53%	39.46%	32.33%	-	-
Horiz. %	117.63%	130.75%	213.41%	176.19%	184.55%	132.33%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	541.02	482.36	423.82	353.84	335.85	289.76	292.21	10.80%
YoY %	12.16%	13.81%	19.78%	5.36%	15.91%	-0.84%	-	-
Horiz. %	185.15%	165.07%	145.04%	121.09%	114.93%	99.16%	100.00%	-
EPS	93.67	81.58	64.90	57.88	64.88	42.77	31.16	20.12%
YoY %	14.82%	25.70%	12.13%	-10.79%	51.70%	37.26%	-	-
Horiz. %	300.61%	261.81%	208.28%	185.75%	208.22%	137.26%	100.00%	-
DPS	67.50	85.00	110.00	105.00	88.24	55.22	24.26	18.58%
YoY %	-20.59%	-22.73%	4.76%	18.99%	59.80%	127.62%	-	-
Horiz. %	278.24%	350.37%	453.42%	432.81%	363.73%	227.62%	100.00%	-
NAPS	6.00	4.7006	2.2915	2.4751	2.6493	2.4351	2.3477	16.91%
YoY %	27.64%	105.13%	-7.42%	-6.58%	8.80%	3.72%	-	-
Horiz. %	255.57%	200.22%	97.61%	105.43%	112.85%	103.72%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 137,970
RPS	186.94	166.69	146.49	122.54	116.44	97.89	90.06	12.93%
YoY %	12.15%	13.79%	19.54%	5.24%	18.95%	8.69%	-	-
Horiz. %	207.57%	185.09%	162.66%	136.06%	129.29%	108.69%	100.00%	-
EPS	32.36	28.19	22.43	20.04	22.49	14.45	9.60	22.43%
YoY %	14.79%	25.68%	11.93%	-10.89%	55.64%	50.52%	-	-
Horiz. %	337.08%	293.65%	233.65%	208.75%	234.27%	150.52%	100.00%	-
DPS	23.33	29.37	38.02	36.36	30.59	18.66	7.48	20.86%
YoY %	-20.57%	-22.75%	4.57%	18.86%	63.93%	149.47%	-	-
Horiz. %	311.90%	392.65%	508.29%	486.10%	408.96%	249.47%	100.00%	-
NAPS	2.0731	1.6244	0.792	0.8572	0.9185	0.8226	0.7236	19.16%
YoY %	27.62%	105.10%	-7.61%	-6.67%	11.66%	13.68%	-	-
Horiz. %	286.50%	224.49%	109.45%	118.46%	126.93%	113.68%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	13.72	9.00	11.20	9.85	7.20	6.90	4.58	-
P/RPS	2.54	1.87	2.64	2.78	2.14	2.38	1.57	8.34%
YoY %	35.83%	-29.17%	-5.04%	29.91%	-10.08%	51.59%	-	-
Horiz. %	161.78%	119.11%	168.15%	177.07%	136.31%	151.59%	100.00%	-
P/EPS	14.65	11.03	17.26	17.02	11.10	16.13	14.70	-0.05%
YoY %	32.82%	-36.10%	1.41%	53.33%	-31.18%	9.73%	-	-
Horiz. %	99.66%	75.03%	117.41%	115.78%	75.51%	109.73%	100.00%	-
EY	6.83	9.06	5.79	5.88	9.01	6.20	6.80	0.07%
YoY %	-24.61%	56.48%	-1.53%	-34.74%	45.32%	-8.82%	-	-
Horiz. %	100.44%	133.24%	85.15%	86.47%	132.50%	91.18%	100.00%	-
DY	4.92	9.44	9.82	10.66	12.26	8.00	5.30	-1.23%
YoY %	-47.88%	-3.87%	-7.88%	-13.05%	53.25%	50.94%	-	-
Horiz. %	92.83%	178.11%	185.28%	201.13%	231.32%	150.94%	100.00%	-
P/NAPS	2.29	1.91	4.89	3.98	2.72	2.83	1.95	2.71%
YoY %	19.90%	-60.94%	22.86%	46.32%	-3.89%	45.13%	-	-
Horiz. %	117.44%	97.95%	250.77%	204.10%	139.49%	145.13%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	08/04/10	08/04/09	09/04/08	05/04/07	06/04/06	28/04/05	29/04/04	-
Price	13.80	9.10	11.20	10.20	7.20	7.00	4.30	-
P/RPS	2.55	1.89	2.64	2.88	2.14	2.42	1.47	9.61%
YoY %	34.92%	-28.41%	-8.33%	34.58%	-11.57%	64.63%	-	-
Horiz. %	173.47%	128.57%	179.59%	195.92%	145.58%	164.63%	100.00%	-
P/EPS	14.73	11.15	17.26	17.62	11.10	16.37	13.80	1.09%
YoY %	32.11%	-35.40%	-2.04%	58.74%	-32.19%	18.62%	-	-
Horiz. %	106.74%	80.80%	125.07%	127.68%	80.43%	118.62%	100.00%	-
EY	6.79	8.96	5.79	5.67	9.01	6.11	7.25	-1.08%
YoY %	-24.22%	54.75%	2.12%	-37.07%	47.46%	-15.72%	-	-
Horiz. %	93.66%	123.59%	79.86%	78.21%	124.28%	84.28%	100.00%	-
DY	4.89	9.34	9.82	10.29	12.26	7.89	5.64	-2.34%
YoY %	-47.64%	-4.89%	-4.57%	-16.07%	55.39%	39.89%	-	-
Horiz. %	86.70%	165.60%	174.11%	182.45%	217.38%	139.89%	100.00%	-
P/NAPS	2.30	1.94	4.89	4.12	2.72	2.87	1.83	3.88%
YoY %	18.56%	-60.33%	18.69%	51.47%	-5.23%	56.83%	-	-
Horiz. %	125.68%	106.01%	267.21%	225.14%	148.63%	156.83%	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